FORM | 8-K |
Delaware | 1-9273 | 75-1285071 | ||||||||||||
(State or other jurisdiction of incorporation or organization) |
(Commission File Number) | (IRS Employer Identification No.) | ||||||||||||
1770 Promontory Circle | 80634-9038 | |||||||||||||
Greeley | CO | (Zip Code) | ||||||||||||
(Address of principal executive offices) |
Title of each class | Trading Symbol | Name of Exchange on Which Registered | ||||||||||||
Common Stock, Par Value $0.01 | PPC | The Nasdaq Stock Market LLC |
Emerging growth company | ☐ |
PILGRIM’S PRIDE CORPORATION | |||||||||||
Date: | October 30, 2024 | /s/ Matthew Galvanoni | |||||||||
Matthew Galvanoni | |||||||||||
Chief Financial Officer and Chief Accounting Officer |
(Unaudited) | Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||||
September 29, 2024 |
September 24, 2023 |
Y/Y Change | September 29, 2024 |
September 24, 2023 |
Y/Y Change | |||||||||||||||||||||||||||||||||
(In millions, except per share and percentages) | ||||||||||||||||||||||||||||||||||||||
Net sales | $ | 4,585.0 | $ | 4,360.2 | +5.2 | % | $ | 13,506.2 | $ | 12,833.9 | +5.2 | % | ||||||||||||||||||||||||||
U.S. GAAP EPS | $ | 1.47 | $ | 0.51 | +188.2 | % | $ | 3.58 | $ | 0.79 | +353.2 | % | ||||||||||||||||||||||||||
Operating income | $ | 508.4 | $ | 206.4 | +146.3 | % | $ | 1,199.4 | $ | 338.0 | +254.9 | % | ||||||||||||||||||||||||||
Adjusted EBITDA(1) |
$ | 660.4 | $ | 324.0 | +103.8 | % | $ | 1,688.2 | $ | 724.7 | +133.0 | % | ||||||||||||||||||||||||||
Adjusted EBITDA margin(1) |
14.4 | % | 7.4 | % | +7.0 | pts | 12.5 | % | 5.6 | % | +6.9 | pts |
Contact: | Andrew Rojeski | ||||
Head of Strategy, Investor Relations, & Sustainability | |||||
IRPPC@pilgrims.com | |||||
www.pilgrims.com |
PILGRIM’S PRIDE CORPORATION | ||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||||
(Unaudited) | ||||||||||||||
September 29, 2024 | December 31, 2023 | |||||||||||||
(In thousands) | ||||||||||||||
Cash and cash equivalents | $ | 1,877,981 | $ | 697,748 | ||||||||||
Restricted cash and restricted cash equivalents | 6,431 | 33,475 | ||||||||||||
Investment in available-for-sale securities | 10,099 | — | ||||||||||||
Trade accounts and other receivables, less allowance for credit losses | 1,067,650 | 1,129,178 | ||||||||||||
Accounts receivable from related parties | 1,964 | 1,778 | ||||||||||||
Inventories | 1,780,925 | 1,985,399 | ||||||||||||
Income taxes receivable | 63,418 | 161,062 | ||||||||||||
Assets held for sale | 5,640 | — | ||||||||||||
Prepaid expenses and other current assets | 241,365 | 195,831 | ||||||||||||
Total current assets | 5,055,473 | 4,204,471 | ||||||||||||
Deferred tax assets | 30,317 | 4,890 | ||||||||||||
Operating lease assets, net | 267,812 | 266,707 | ||||||||||||
Other long-lived assets | 59,110 | 35,646 | ||||||||||||
Intangible assets, net | 862,400 | 853,983 | ||||||||||||
Goodwill | 1,312,806 | 1,286,261 | ||||||||||||
Property, plant and equipment, net | 3,112,616 | 3,158,403 | ||||||||||||
Total assets | $ | 10,700,534 | $ | 9,810,361 | ||||||||||
Accounts payable | $ | 1,391,270 | $ | 1,410,576 | ||||||||||
Accounts payable to related parties | 19,404 | 41,254 | ||||||||||||
Revenue contract liabilities | 85,129 | 84,958 | ||||||||||||
Accrued expenses and other current liabilities | 1,001,263 | 926,727 | ||||||||||||
Income taxes payable | 89,815 | 31,678 | ||||||||||||
Current maturities of long-term debt | 546 | 674 | ||||||||||||
Total current liabilities | 2,587,427 | 2,495,867 | ||||||||||||
Noncurrent operating lease liabilities, less current maturities | 206,796 | 203,348 | ||||||||||||
Long-term debt, less current maturities | 3,184,080 | 3,340,841 | ||||||||||||
Deferred tax liabilities | 472,183 | 385,548 | ||||||||||||
Other long-term liabilities | 31,382 | 40,180 | ||||||||||||
Total liabilities | 6,481,868 | 6,465,784 | ||||||||||||
Common stock | 2,623 | 2,620 | ||||||||||||
Treasury stock | (544,687) | (544,687) | ||||||||||||
Additional paid-in capital | 1,988,591 | 1,978,849 | ||||||||||||
Retained earnings | 2,921,657 | 2,071,073 | ||||||||||||
Accumulated other comprehensive loss | (163,590) | (176,483) | ||||||||||||
Total Pilgrim’s Pride Corporation stockholders’ equity | 4,204,594 | 3,331,372 | ||||||||||||
Noncontrolling interest | 14,072 | 13,205 | ||||||||||||
Total stockholders’ equity | 4,218,666 | 3,344,577 | ||||||||||||
Total liabilities and stockholders’ equity | $ | 10,700,534 | $ | 9,810,361 |
PILGRIM’S PRIDE CORPORATION | ||||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
September 29, 2024 | September 24, 2023 | September 29, 2024 | September 24, 2023 | |||||||||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||||||||||||
Net sales | $ | 4,584,979 | $ | 4,360,196 | $ | 13,506,227 | $ | 12,833,915 | ||||||||||||||||||
Cost of sales | 3,901,009 | 4,014,314 | 11,746,722 | 12,036,561 | ||||||||||||||||||||||
Gross profit | 683,970 | 345,882 | 1,759,505 | 797,354 | ||||||||||||||||||||||
Selling, general and administrative expense | 144,780 | 138,569 | 478,017 | 420,683 | ||||||||||||||||||||||
Restructuring activities | 30,836 | 940 | 82,070 | 38,684 | ||||||||||||||||||||||
Operating income | 508,354 | 206,373 | 1,199,418 | 337,987 | ||||||||||||||||||||||
Interest expense, net of capitalized interest | 41,597 | 45,645 | 114,041 | 135,459 | ||||||||||||||||||||||
Interest income | (22,099) | (12,115) | (48,308) | (23,343) | ||||||||||||||||||||||
Foreign currency transaction losses (gains) | (678) | 8,924 | (7,240) | 43,462 | ||||||||||||||||||||||
Miscellaneous, net | 7,935 | (2,201) | 5,153 | (26,185) | ||||||||||||||||||||||
Income before income taxes | 481,599 | 166,120 | 1,135,772 | 208,594 | ||||||||||||||||||||||
Income tax expense | 131,609 | 44,553 | 284,321 | 20,488 | ||||||||||||||||||||||
Net income | 349,990 | 121,567 | 851,451 | 188,106 | ||||||||||||||||||||||
Less: Net income attributable to noncontrolling interests | 130 | 289 | 867 | 1,185 | ||||||||||||||||||||||
Net income attributable to Pilgrim’s Pride Corporation | $ | 349,860 | $ | 121,278 | $ | 850,584 | $ | 186,921 | ||||||||||||||||||
Weighted average shares of Pilgrim's Pride Corporation common stock outstanding: | ||||||||||||||||||||||||||
Basic | 237,123 | 236,787 | 236,953 | 236,702 | ||||||||||||||||||||||
Effect of dilutive common stock equivalents | 768 | 560 | 733 | 542 | ||||||||||||||||||||||
Diluted | 237,891 | 237,347 | 237,686 | 237,244 | ||||||||||||||||||||||
Net income attributable to Pilgrim's Pride Corporation per share of common stock outstanding: | ||||||||||||||||||||||||||
Basic | $ | 1.48 | $ | 0.51 | $ | 3.59 | $ | 0.79 | ||||||||||||||||||
Diluted | $ | 1.47 | $ | 0.51 | $ | 3.58 | $ | 0.79 |
PILGRIM’S PRIDE CORPORATION AND SUBSIDIARIES | ||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||
(Unaudited) | ||||||||||||||
Nine Months Ended | ||||||||||||||
September 29, 2024 | September 24, 2023 | |||||||||||||
(In thousands) | ||||||||||||||
Cash flows from operating activities: | ||||||||||||||
Net income | $ | 851,451 | $ | 188,106 | ||||||||||
Adjustments to reconcile net income to cash provided by operating activities: | ||||||||||||||
Depreciation and amortization | 321,768 | 307,414 | ||||||||||||
Deferred income tax expense (benefit) | 45,220 | (46,808) | ||||||||||||
Asset impairment | 26,633 | 4,011 | ||||||||||||
Gain on early extinguishment of debt recognized as a component of interest expense | (11,211) | — | ||||||||||||
Stock-based compensation | 9,205 | 5,236 | ||||||||||||
Loan cost amortization | 3,798 | 6,059 | ||||||||||||
Accretion of discount related to Senior Notes | 1,898 | 1,581 | ||||||||||||
Loss (gain) on property disposals | 1,104 | (8,416) | ||||||||||||
Loss (gain) on equity-method investments | (6) | 330 | ||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||
Trade accounts and other receivables | 62,646 | (65,183) | ||||||||||||
Inventories | 172,990 | (12,957) | ||||||||||||
Prepaid expenses and other current assets | (65,555) | (8,039) | ||||||||||||
Accounts payable, accrued expenses and other current liabilities | 79,672 | 12,224 | ||||||||||||
Income taxes | 151,902 | 40,463 | ||||||||||||
Long-term pension and other postretirement obligations | 13,135 | (1,700) | ||||||||||||
Other operating assets and liabilities | (23,858) | (22,723) | ||||||||||||
Cash provided by operating activities | 1,640,792 | 399,598 | ||||||||||||
Cash flows from investing activities: | ||||||||||||||
Acquisitions of property, plant and equipment | (316,949) | (432,339) | ||||||||||||
Proceeds from property disposals | 9,724 | 17,188 | ||||||||||||
Proceeds from insurance recoveries | — | 20,681 | ||||||||||||
Cash used in investing activities | (307,225) | (394,470) | ||||||||||||
Cash flows from financing activities: | ||||||||||||||
Payments on revolving line of credit, long-term borrowings and finance lease obligations | (151,671) | (765,899) | ||||||||||||
Proceeds from revolving line of credit and long-term borrowings | — | 1,278,032 | ||||||||||||
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 early extinguishment of debt | (200) | — | ||||||||||||
Payments of capitalized loan costs | (16) | (10,275) | ||||||||||||
Cash provided by (used in) financing activities | (150,462) | 500,266 | ||||||||||||
Effect of exchange rate changes on cash and cash equivalents | (29,916) | (1,036) | ||||||||||||
Increase in cash, cash equivalents and restricted cash | 1,153,189 | 504,358 | ||||||||||||
Cash, cash equivalents and restricted cash, beginning of period | 731,223 | 434,759 | ||||||||||||
Cash, cash equivalents and restricted cash, end of period | $ | 1,884,412 | $ | 939,117 |
PILGRIM'S PRIDE CORPORATION | |||||||||||||||||||||||
Reconciliation of Adjusted EBITDA | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 29, 2024 | September 24, 2023 | September 29, 2024 | September 24, 2023 | ||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
Net income | $ | 349,990 | $ | 121,567 | $ | 851,451 | $ | 188,106 | |||||||||||||||
Add: | |||||||||||||||||||||||
Interest expense, net(a) |
19,498 | 33,530 | 65,733 | 112,116 | |||||||||||||||||||
Income tax expense | 131,609 | 44,553 | 284,321 | 20,488 | |||||||||||||||||||
Depreciation and amortization | 110,470 | 104,300 | 321,768 | 307,414 | |||||||||||||||||||
EBITDA | 611,567 | 303,950 | 1,523,273 | 628,124 | |||||||||||||||||||
Add: | |||||||||||||||||||||||
Foreign currency transaction losses (gains)(b) |
(678) | 8,924 | (7,240) | 43,462 | |||||||||||||||||||
Litigation settlements(c) |
— | 10,500 | 72,190 | 34,700 | |||||||||||||||||||
Restructuring activities losses(d) |
30,836 | 940 | 82,070 | 38,684 | |||||||||||||||||||
Loss on settlement of pension from plan termination(e) |
10,709 | — | 10,709 | — | |||||||||||||||||||
Inventory write-down as a result of hurricane(f) |
8,075 | — | 8,075 | — | |||||||||||||||||||
Minus: | |||||||||||||||||||||||
Property insurance recoveries(g) |
— | — | — | 19,086 | |||||||||||||||||||
Net income attributable to noncontrolling interest | 130 | 289 | 867 | 1,185 | |||||||||||||||||||
Adjusted EBITDA | $ | 660,379 | $ | 324,025 | $ | 1,688,210 | $ | 724,699 |
PILGRIM'S PRIDE CORPORATION | ||||||||||||||||||||||||||||||||
Reconciliation of LTM Adjusted EBITDA | ||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||
Three Months Ended | LTM Ended | |||||||||||||||||||||||||||||||
December 31, 2023 |
March 31, 2024 |
June 30, 2024 |
September 29, 2024 |
September 29, 2024 |
||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||
Net income | $ | 134,211 | $ | 174,938 | $ | 326,523 | $ | 349,990 | $ | 985,662 | ||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||
Interest expense, net | 54,505 | 30,897 | 15,338 | 19,498 | 120,238 | |||||||||||||||||||||||||||
Income tax expense | 22,417 | 52,062 | 100,650 | 131,609 | 306,738 | |||||||||||||||||||||||||||
Depreciation and amortization | 112,486 | 103,350 | 107,948 | 110,470 | 434,254 | |||||||||||||||||||||||||||
EBITDA | 323,619 | 361,247 | 550,459 | 611,567 | 1,846,892 | |||||||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||
Foreign currency transaction losses (gains) | (22,892) | (4,337) | (2,225) | (678) | (30,132) | |||||||||||||||||||||||||||
Litigation settlements | 4,700 | 940 | 71,250 | — | 76,890 | |||||||||||||||||||||||||||
Restructuring activities losses | 5,661 | 14,559 | 36,675 | 30,836 | 87,731 | |||||||||||||||||||||||||||
Loss on settlement of pension from plan termination | — | — | — | 10,709 | 10,709 | |||||||||||||||||||||||||||
Inventory write-down as a result of hurricane | — | — | — | 8,075 | 8,075 | |||||||||||||||||||||||||||
Minus: | ||||||||||||||||||||||||||||||||
Property insurance recoveries | 2,038 | — | — | — | 2,038 | |||||||||||||||||||||||||||
Net income (loss) attributable to noncontrolling interest | (442) | 517 | 220 | 130 | 425 | |||||||||||||||||||||||||||
Adjusted EBITDA | $ | 309,492 | $ | 371,892 | $ | 655,939 | $ | 660,379 | $ | 1,997,702 |
PILGRIM'S PRIDE CORPORATION | ||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of EBITDA Margin | ||||||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||
September 29, 2024 | September 24, 2023 | September 29, 2024 | September 24, 2023 | September 29, 2024 | September 24, 2023 | September 29, 2024 | September 24, 2023 | |||||||||||||||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | $ | 349,990 | $ | 121,567 | $ | 851,451 | $ | 188,106 | 7.63 | % | 2.79 | % | 6.30 | % | 1.47 | % | ||||||||||||||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Interest expense, net | 19,498 | 33,530 | 65,733 | 112,116 | 0.43 | % | 0.77 | % | 0.49 | % | 0.87 | % | ||||||||||||||||||||||||||||||||||||||
Income tax expense | 131,609 | 44,553 | 284,321 | 20,488 | 2.87 | % | 1.02 | % | 2.11 | % | 0.16 | % | ||||||||||||||||||||||||||||||||||||||
Depreciation and amortization | 110,470 | 104,300 | 321,768 | 307,414 | 2.40 | % | 2.39 | % | 2.38 | % | 2.39 | % | ||||||||||||||||||||||||||||||||||||||
EBITDA | 611,567 | 303,950 | 1,523,273 | 628,124 | 13.33 | % | 6.97 | % | 11.28 | % | 4.89 | % | ||||||||||||||||||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency transaction losses (gains) | (678) | 8,924 | (7,240) | 43,462 | (0.01) | % | 0.20 | % | (0.05) | % | 0.33 | % | ||||||||||||||||||||||||||||||||||||||
Litigation settlements | — | 10,500 | 72,190 | 34,700 | — | % | 0.24 | % | 0.53 | % | 0.27 | % | ||||||||||||||||||||||||||||||||||||||
Restructuring activities losses | 30,836 | 940 | 82,070 | 38,684 | 0.67 | % | 0.02 | % | 0.61 | % | 0.30 | % | ||||||||||||||||||||||||||||||||||||||
Loss on settlement of pension from plan termination | 10,709 | — | 10,709 | — | 0.23 | % | — | % | 0.08 | % | — | % | ||||||||||||||||||||||||||||||||||||||
Inventory write-down as a result of hurricane | 8,075 | — | 8,075 | — | 0.18 | % | — | % | 0.06 | % | — | % | ||||||||||||||||||||||||||||||||||||||
Minus: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Property insurance recoveries | — | — | — | 19,086 | — | % | — | % | — | % | 0.15 | % | ||||||||||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interest | 130 | 289 | 867 | 1,185 | — | % | 0.01 | % | 0.01 | % | 0.01 | % | ||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 660,379 | $ | 324,025 | $ | 1,688,210 | $ | 724,699 | 14.40 | % | 7.42 | % | 12.50 | % | 5.63 | % | ||||||||||||||||||||||||||||||||||
Net sales | $ | 4,584,979 | $ | 4,360,196 | $ | 13,506,227 | $ | 12,833,915 | $ | 4,584,979 | $ | 4,360,196 | $ | 13,506,227 | $ | 12,833,915 |
PILGRIM'S PRIDE CORPORATION | |||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of Adjusted EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||
September 29, 2024 | September 24, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||
U.S. | Europe | Mexico | Total | U.S. | Europe | Mexico | Total | ||||||||||||||||||||||||||||||||||||||||
(In thousands) | (In thousands) | ||||||||||||||||||||||||||||||||||||||||||||||
Net income | $ | 278,241 | $ | 36,209 | $ | 35,540 | $ | 349,990 | $ | 31,124 | $ | 35,743 | $ | 54,700 | $ | 121,567 | |||||||||||||||||||||||||||||||
Add: | |||||||||||||||||||||||||||||||||||||||||||||||
Interest expense, net(a) |
30,734 | (4,195) | (7,041) | 19,498 | 42,331 | (649) | (8,152) | 33,530 | |||||||||||||||||||||||||||||||||||||||
Income tax expense | 101,478 | 14,038 | 16,093 | 131,609 | 20,953 | 5,550 | 18,050 | 44,553 | |||||||||||||||||||||||||||||||||||||||
Depreciation and amortization | 70,121 | 34,959 | 5,390 | 110,470 | 63,052 | 35,927 | 5,321 | 104,300 | |||||||||||||||||||||||||||||||||||||||
EBITDA | 480,574 | 81,011 | 49,982 | 611,567 | 157,460 | 76,571 | 69,919 | 303,950 | |||||||||||||||||||||||||||||||||||||||
Add: | |||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency transaction losses (gains)(b) |
(1) | 202 | (879) | (678) | 6,168 | 2,933 | (177) | 8,924 | |||||||||||||||||||||||||||||||||||||||
Litigation settlements(c) |
— | — | — | — | 10,500 | — | — | 10,500 | |||||||||||||||||||||||||||||||||||||||
Restructuring activities losses(d) |
— | 30,836 | — | 30,836 | — | 940 | — | 940 | |||||||||||||||||||||||||||||||||||||||
Loss on settlement of pension from plan termination(e) |
10,709 | — | — | 10,709 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Inventory write-down as a result of hurricane(f) |
8,075 | — | — | 8,075 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Minus: | |||||||||||||||||||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interest | — | — | 130 | 130 | — | — | 289 | 289 | |||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 499,357 | $ | 112,049 | $ | 48,973 | $ | 660,379 | $ | 174,128 | $ | 80,444 | $ | 69,453 | $ | 324,025 |
PILGRIM'S PRIDE CORPORATION | |||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of Adjusted EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||||||||||||||
Nine Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||
September 29, 2024 | September 24, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||
U.S. | Europe | Mexico | Total | U.S. | Europe | Mexico | Total | ||||||||||||||||||||||||||||||||||||||||
(In thousands) | (In thousands) | ||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | 579,948 | $ | 102,232 | $ | 169,271 | $ | 851,451 | $ | (43,801) | $ | 68,485 | $ | 163,422 | $ | 188,106 | |||||||||||||||||||||||||||||||
Add: | |||||||||||||||||||||||||||||||||||||||||||||||
Interest expense, net(a) |
100,266 | (8,734) | (25,799) | 65,733 | 127,234 | (1,470) | (13,648) | 112,116 | |||||||||||||||||||||||||||||||||||||||
Income tax expense (benefit) | 215,655 | 9,383 | 59,283 | 284,321 | (9,895) | 4,743 | 25,640 | 20,488 | |||||||||||||||||||||||||||||||||||||||
Depreciation and amortization | 200,006 | 104,852 | 16,910 | 321,768 | 187,048 | 103,483 | 16,883 | 307,414 | |||||||||||||||||||||||||||||||||||||||
EBITDA | 1,095,875 | 207,733 | 219,665 | 1,523,273 | 260,586 | 175,241 | 192,297 | 628,124 | |||||||||||||||||||||||||||||||||||||||
Add: | |||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency transaction losses (gains)(b) |
— | (53) | (7,187) | (7,240) | 55,027 | 835 | (12,400) | 43,462 | |||||||||||||||||||||||||||||||||||||||
Litigation settlements(c) |
72,190 | — | — | 72,190 | 34,700 | — | — | 34,700 | |||||||||||||||||||||||||||||||||||||||
Restructuring activities losses(d) |
— | 82,070 | — | 82,070 | — | 38,684 | — | 38,684 | |||||||||||||||||||||||||||||||||||||||
Loss on settlement of pension from plan termination(e) |
10,709 | — | — | 10,709 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Inventory write-down as a result of hurricane(f) |
8,075 | — | — | 8,075 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Minus: | |||||||||||||||||||||||||||||||||||||||||||||||
Property insurance recoveries(g) |
— | — | — | — | 19,086 | — | — | 19,086 | |||||||||||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interest | — | — | 867 | 867 | — | — | 1,185 | 1,185 | |||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 1,186,849 | $ | 289,750 | $ | 211,611 | $ | 1,688,210 | $ | 331,227 | $ | 214,760 | $ | 178,712 | $ | 724,699 |
PILGRIM'S PRIDE CORPORATION | |||||||||||||||||||||||
Reconciliation of Adjusted Operating Income | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 29, 2024 | September 24, 2023 | September 29, 2024 | September 24, 2023 | ||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
GAAP operating income, U.S. operations | $ | 419,844 | $ | 101,382 | $ | 907,249 | $ | 110,541 | |||||||||||||||
Litigation settlements | — | 10,500 | 72,190 | 34,700 | |||||||||||||||||||
Inventory write-down as a result of hurricane | 8,075 | — | 8,075 | — | |||||||||||||||||||
Adjusted operating income, U.S. operations | $ | 427,919 | $ | 111,882 | $ | 987,514 | $ | 145,241 | |||||||||||||||
Adjusted operating income margin, U.S. operations | 15.4 | % | 4.5 | % | 12.3 | % | 2.0 | % | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 29, 2024 | September 24, 2023 | September 29, 2024 | September 24, 2023 | ||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
GAAP operating income, Europe operations | $ | 45,601 | $ | 42,809 | $ | 100,710 | $ | 70,583 | |||||||||||||||
Restructuring activities losses | 30,836 | 940 | 82,070 | 38,684 | |||||||||||||||||||
Adjusted operating income, Europe operations | $ | 76,437 | $ | 43,749 | $ | 182,780 | $ | 109,267 | |||||||||||||||
Adjusted operating income margin, Europe operations | 5.8 | % | 3.3 | % | 4.7 | % | 2.8 | % | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 29, 2024 | September 24, 2023 | September 29, 2024 | September 24, 2023 | ||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
GAAP operating income, Mexico operations | $ | 42,909 | $ | 62,182 | $ | 191,459 | $ | 157,076 | |||||||||||||||
No adjustments | — | — | — | — | |||||||||||||||||||
Adjusted operating income, Mexico operations | $ | 42,909 | $ | 62,182 | $ | 191,459 | $ | 157,076 | |||||||||||||||
Adjusted operating income margin, Mexico operations | 8.5 | % | 11.1 | % | 11.9 | % | 9.8 | % |
PILGRIM'S PRIDE CORPORATION | |||||||||||||||||||||||
Reconciliation of GAAP Operating Income Margin to Adjusted Operating Income Margin | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 29, 2024 | September 24, 2023 | September 29, 2024 | September 24, 2023 | ||||||||||||||||||||
(In percent) | |||||||||||||||||||||||
GAAP operating income margin, U.S. operations | 15.1 | % | 4.1 | % | 11.3 | % | 1.5 | % | |||||||||||||||
Litigation settlements | — | % | 0.4 | % | 0.9 | % | 0.5 | % | |||||||||||||||
Inventory write-down as a result of hurricane | 0.3 | % | — | % | 0.1 | % | — | % | |||||||||||||||
Adjusted operating income margin, U.S. operations | 15.4 | % | 4.5 | % | 12.3 | % | 2.0 | % | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 29, 2024 | September 24, 2023 | September 29, 2024 | September 24, 2023 | ||||||||||||||||||||
(In percent) | |||||||||||||||||||||||
GAAP operating income margin, Europe operations | 3.5 | % | 3.3 | % | 2.6 | % | 1.8 | % | |||||||||||||||
Restructuring activities losses | 2.3 | % | — | % | 2.1 | % | 1.0 | % | |||||||||||||||
Adjusted operating income margin, Europe operations | 5.8 | % | 3.3 | % | 4.7 | % | 2.8 | % | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 29, 2024 | September 24, 2023 | September 29, 2024 | September 24, 2023 | ||||||||||||||||||||
(In percent) | |||||||||||||||||||||||
GAAP operating income margin, Mexico operations | 8.5 | % | 11.1 | % | 11.9 | % | 9.8 | % | |||||||||||||||
No adjustments | — | % | — | % | — | % | — | % | |||||||||||||||
Adjusted operating income margin, Mexico operations | 8.5 | % | 11.1 | % | 11.9 | % | 9.8 | % |
PILGRIM'S PRIDE CORPORATION | |||||||||||||||||||||||
Reconciliation of Adjusted Net Income | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 29, 2024 | September 24, 2023 | September 29, 2024 | September 24, 2023 | ||||||||||||||||||||
(In thousands, except per share data) | |||||||||||||||||||||||
Net income attributable to Pilgrim's | $ | 349,860 | $ | 121,278 | $ | 850,584 | $ | 186,921 | |||||||||||||||
Add: | |||||||||||||||||||||||
Foreign currency transaction losses (gains) | (678) | 8,924 | (7,240) | 43,462 | |||||||||||||||||||
Litigation settlements | — | 10,500 | 72,190 | 34,700 | |||||||||||||||||||
Restructuring activities losses | 30,836 | 940 | 82,070 | 38,684 | |||||||||||||||||||
Loss on settlement of pension from plan termination | 10,709 | — | 10,709 | — | |||||||||||||||||||
Inventory write-down as a result of hurricane | 8,075 | — | 8,075 | — | |||||||||||||||||||
Minus: | |||||||||||||||||||||||
Gain on early extinguishment of debt | (52) | — | 11,159 | — | |||||||||||||||||||
Property insurance recoveries | — | — | — | 19,086 | |||||||||||||||||||
Adjusted net income attributable to Pilgrim's before tax impact of adjustments | 398,854 | 141,642 | 1,005,229 | 284,681 | |||||||||||||||||||
Net tax impact of adjustments(a) |
(11,857) | (4,927) | (37,423) | (23,657) | |||||||||||||||||||
Adjusted net income attributable to Pilgrim's | $ | 386,997 | $ | 136,715 | $ | 967,806 | $ | 261,024 | |||||||||||||||
Weighted average diluted shares of common stock outstanding | 237,891 | 237,347 | 237,686 | 237,244 | |||||||||||||||||||
Adjusted net income attributable to Pilgrim's per common diluted share | $ | 1.63 | $ | 0.58 | $ | 4.07 | $ | 1.10 |
PILGRIM'S PRIDE CORPORATION | |||||||||||||||||||||||
Reconciliation of GAAP EPS to Adjusted EPS | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 29, 2024 | September 24, 2023 | September 29, 2024 | September 24, 2023 | ||||||||||||||||||||
(In thousands, except per share data) | |||||||||||||||||||||||
GAAP EPS | $ | 1.47 | $ | 0.51 | $ | 3.58 | $ | 0.79 | |||||||||||||||
Add: | |||||||||||||||||||||||
Foreign currency transaction losses (gains) | — | 0.04 | (0.03) | 0.18 | |||||||||||||||||||
Litigation settlements | — | 0.04 | 0.30 | 0.15 | |||||||||||||||||||
Restructuring activities losses | 0.13 | — | 0.35 | 0.16 | |||||||||||||||||||
Loss on settlement of pension from plan termination | 0.05 | — | 0.05 | — | |||||||||||||||||||
Inventory write-down as a result of hurricane | 0.03 | — | 0.03 | — | |||||||||||||||||||
Minus: | |||||||||||||||||||||||
Gain on early extinguishment of debt | — | — | 0.05 | — | |||||||||||||||||||
Property insurance recoveries | — | — | — | 0.08 | |||||||||||||||||||
Adjusted EPS before tax impact of adjustments | 1.68 | 0.59 | 4.23 | 1.20 | |||||||||||||||||||
Net tax impact of adjustments(a) |
(0.05) | (0.01) | (0.16) | (0.10) | |||||||||||||||||||
Adjusted EPS | $ | 1.63 | $ | 0.58 | $ | 4.07 | $ | 1.10 | |||||||||||||||
Weighted average diluted shares of common stock outstanding | 237,891 | 237,347 | 237,686 | 237,244 |
PILGRIM'S PRIDE CORPORATION | ||||||||||||||||||||||||||
Supplementary Selected Segment and Geographic Data | ||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
September 29, 2024 | September 24, 2023 | September 29, 2024 | September 24, 2023 | |||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||
Sources of net sales by geographic region of origin: | ||||||||||||||||||||||||||
U.S. | $ | 2,773,391 | $ | 2,488,317 | $ | 8,016,688 | $ | 7,367,093 | ||||||||||||||||||
Europe | 1,308,127 | 1,312,205 | 3,877,571 | 3,862,219 | ||||||||||||||||||||||
Mexico | 503,461 | 559,674 | 1,611,968 | 1,604,603 | ||||||||||||||||||||||
Total net sales | $ | 4,584,979 | $ | 4,360,196 | $ | 13,506,227 | $ | 12,833,915 | ||||||||||||||||||
Sources of cost of sales by geographic region of origin: | ||||||||||||||||||||||||||
U.S. | $ | 2,280,425 | $ | 2,317,661 | $ | 6,834,091 | $ | 7,044,003 | ||||||||||||||||||
Europe | 1,176,286 | 1,216,258 | 3,539,695 | 3,595,051 | ||||||||||||||||||||||
Mexico | 444,298 | 480,395 | 1,372,936 | 1,397,294 | ||||||||||||||||||||||
Elimination | — | — | — | 213 | ||||||||||||||||||||||
Total cost of sales | $ | 3,901,009 | $ | 4,014,314 | $ | 11,746,722 | $ | 12,036,561 | ||||||||||||||||||
Sources of gross profit by geographic region of origin: | ||||||||||||||||||||||||||
U.S. | $ | 492,966 | $ | 170,656 | $ | 1,182,597 | $ | 323,090 | ||||||||||||||||||
Europe | 131,841 | 95,947 | 337,876 | 267,168 | ||||||||||||||||||||||
Mexico | 59,163 | 79,279 | 239,032 | 207,309 | ||||||||||||||||||||||
Elimination | — | — | — | (213) | ||||||||||||||||||||||
Total gross profit | $ | 683,970 | $ | 345,882 | $ | 1,759,505 | $ | 797,354 | ||||||||||||||||||
Sources of operating income by geographic region of origin: | ||||||||||||||||||||||||||
U.S. | $ | 419,844 | $ | 101,382 | $ | 907,249 | $ | 110,541 | ||||||||||||||||||
Europe | 45,601 | 42,809 | 100,710 | 70,583 | ||||||||||||||||||||||
Mexico | 42,909 | 62,182 | 191,459 | 157,076 | ||||||||||||||||||||||
Elimination | — | — | — | (213) | ||||||||||||||||||||||
Total operating income | $ | 508,354 | $ | 206,373 | $ | 1,199,418 | $ | 337,987 |