Industrias
Bachoco, S.A. de C.V.
|
|||
(Registrant)
|
|||
Date:
April 26, 2010
|
By
|
/s/
Daniel Salazar Ferrer, CFO
|
·
|
Total
sales increased 1.1% from 2009’s first
quarter
|
·
|
The
Company recorded historic chicken volume sold, increasing 16.6% over 1Q09.
Volume sold also increased for table eggs and
swine
|
·
|
EBITDA
margin of 8.6% in 1Q10 was lower than the 11.2% in 2009’s first
quarter
|
·
|
Earnings
per share for the quarter reached Ps.$ 0.458, compared to PS$ 0.457 in
1Q09
|
-2-
|
Net
sales
|
1Q10
(%)
|
1Q09
(%)
|
Chicken
|
79.8%
|
79.0%
|
Eggs
|
10.1%
|
10.2%
|
Balanced
feed
|
5.5%
|
5.8%
|
Swine
|
1.2%
|
1.0%
|
Other
lines
|
3.4%
|
4.0%
|
Total
Sales
|
100.00%
|
100.00%
|
-3-
|
-4-
|
FIRST
QUARTER
|
||||||||||||
U.S.D.
|
Mexican
Pesos
|
|||||||||||
2010(1)
|
2010(2)
|
2009(2)
|
||||||||||
Net
sales
|
$ | 480 | Ps | 5,931 | Ps | 5,867 | ||||||
Cost
of sales
|
397 | 4,911 | 4,765 | |||||||||
Gross
profit (loss)
|
83 | 1,020 | 1,102 | |||||||||
Selling,
general and administrative expenses
|
55 | 678 | 607 | |||||||||
Operating
income (loss)
|
28 | 342 | 495 | |||||||||
Other
income (expense) net
|
(0 | ) | (1 | ) | (32 | ) | ||||||
Comprehensive
financing (cost) income
|
(0 | ) | (3 | ) | (120 | ) | ||||||
Interest
income
|
3 | 34 | 512 | |||||||||
Interest
expense and financing expenses
|
(2 | ) | (19 | ) | (637 | ) | ||||||
Foreign
exchange gain (loss), net
|
0 | 4 | 5 | |||||||||
Other
financial income (expense) net
|
(2 | ) | (22 | ) | - | |||||||
Income
before income tax, asset tax
|
27 | 338 | 343 | |||||||||
Total
income taxes
|
5 | 62 | 67 | |||||||||
Income
tax, asset tax
|
4 | 46 | 24 | |||||||||
Deferred
income taxes
|
1 | 17 | 43 | |||||||||
Net
income
|
$ | 22 | Ps | 276 | Ps | 276 | ||||||
Minority
net income
|
0 | 1 | 2 | |||||||||
Majority
net income
|
22 | 275 | 274 | |||||||||
weighted
average shares outstanding (in thousands)
|
600,000 | 600,000 | 600,000 | |||||||||
Net
majority Income per share (in U.S.D. per ADS)
|
0.44 | 0.46 | 0.46 |
-5-
|
U.S.D.
|
Mexican
Pesos
|
|||||||||||
2010(1)
|
2010(2)
|
2009(2)
|
||||||||||
As
of March 31,
|
As
of March 31,
|
|||||||||||
ASSETS
|
||||||||||||
Current
assets
|
||||||||||||
Cash
and cash equivalents
|
$ | 231 | Ps | 2,852 | Ps | 2,449 | ||||||
Total
accounts receivable
|
121 | 1,495 | 1,332 | |||||||||
Inventories
|
346 | 4,278 | 3,862 | |||||||||
Other
current assets
|
- | - | - | |||||||||
Total
current assets
|
698 | 8,625 | 7,643 | |||||||||
Net
property, plant and equipment
|
875 | 10,812 | 10,684 | |||||||||
Other
non current assets
|
34 | 417 | 516 | |||||||||
TOTAL
ASSETS
|
$ | 1,607 | Ps | 19,853 | Ps | 18,842 | ||||||
LIABILITIES
|
||||||||||||
Current
liabilities
|
||||||||||||
Notes
payable to banks
|
49 | 611 | 235 | |||||||||
Accounts
payable
|
117 | 1,441 | 1,099 | |||||||||
Other
taxes payable and other accruals
|
36 | 446 | 381 | |||||||||
Total
current liabilities
|
202 | 2,498 | 1,714 | |||||||||
Long-term
debt
|
20 | 253 | 382 | |||||||||
Labor
obligations
|
8 | 100 | 86 | |||||||||
Deferred
income taxes and others
|
169 | 2,088 | 2,317 | |||||||||
Total
long-term liabilities
|
198 | 2,441 | 2,785 | |||||||||
TOTAL
LIABILITIES
|
$ | 400 | Ps | 4,938 | Ps | 4,499 | ||||||
STOCKHOLDERS'
EQUITY
|
||||||||||||
Majority
stockholder's equity:
|
||||||||||||
Capital
stock
|
186 | 2,295 | 2,295 | |||||||||
Paid-in
capital
|
60 | 745 | 744 | |||||||||
Reserve
for repurchase of shares
|
13 | 159 | 158 | |||||||||
Retained
earnings
|
922 | 11,389 | 10,829 | |||||||||
Net
majority income of the year
|
22 | 275 | 274 | |||||||||
Deficit
from restatement of stockholder's equity
|
- | - | - | |||||||||
Derivate
financial instruments
|
- | - | - | |||||||||
Total
majority stockholder's equity
|
1,203 | 14,863 | 14,299 | |||||||||
Minority
interest
|
4 | 51 | 45 | |||||||||
TOTAL
STOCKHOLDERS' EQUITY
|
1,207 | 14,914 | 14,344 | |||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 1,607 | Ps | 19,853 | Ps | 18,842 |
-6-
|
Mexican
Pesos
|
||||||||||||
U.S.D.
|
2010(2)
|
2009(2)
|
||||||||||
2010(1)
|
As
of March 31,
|
As
of March 31,
|
||||||||||
NET
MAJORITY INCOME BEFORE INCOME TAX
|
$ | 27 | Ps. | 338 | Ps. | 343 | ||||||
ITEMS
THAT DO NOT REQUIRE CASH:
|
(3 | ) | (33 | ) | (70 | ) | ||||||
Other
Items
|
(3 | ) | (33 | ) | (70 | ) | ||||||
ITEMS
RELATING TO INVESTING ACTIVITIES:
|
13 | 162 | 148 | |||||||||
Depreciation
and others
|
14 | 170 | 160 | |||||||||
Income
(loss) on sale of plant and equipment
|
(1 | ) | (7 | ) | (10 | ) | ||||||
Other
Items
|
(0 | ) | (1 | ) | (2 | ) | ||||||
ITEMS
RELATING TO FINANCING ACTIVITIES:
|
4 | 53 | 76 | |||||||||
Interest
income (expense)
|
2 | 19 | 25 | |||||||||
Other
Items
|
3 | 34 | 51 | |||||||||
NET
CASH GENERATED FROM NET INCOME BEFORE TAXES
|
$ | 42 | Ps. | 521 | Ps. | 496 | ||||||
CASH
GENERATED OR USED IN THE OPERATION
|
6 | 77 | 164 | |||||||||
Decrease
(increase) in accounts receivable
|
5 | 68 | 183 | |||||||||
Decrease
(increase) in inventories
|
19 | 235 | 1,256 | |||||||||
Increase
(decrease) in accounts payable
|
(23 | ) | (280 | ) | (883 | ) | ||||||
Income
taxes paid
|
4 | 54 | (391 | ) | ||||||||
NET
CASH FLOW FROM FINANCING ACTIVITIES
|
$ | 48 | Ps. | 598 | Ps. | 661 | ||||||
INVESTING
ACTIVITIES
|
||||||||||||
NET
CASH FLOW FROM INVESTING ACTIVITIES
|
(11 | ) | (142 | ) | (176 | ) | ||||||
Acquisition
of property, plant and equipment
|
(5 | ) | (61 | ) | (140 | ) | ||||||
Proceeds
from sales of property plant and equipment
|
(0 | ) | (4 | ) | (4 | ) | ||||||
Other
Items
|
(6 | ) | (78 | ) | (31 | ) | ||||||
CASH
FLOW SURPLUS (REQUIREMENTS OF) TO BE USED IN
|
||||||||||||
FINANCING
ACTIVITIES
|
$ | 37 | Ps. | 456 | Ps. | 485 | ||||||
FINANCING
ACTIVITIES
|
||||||||||||
Net
cash provided by financing activities:
|
(8 | ) | (99 | ) | (8 | ) | ||||||
Proceeds
from loans
|
18 | 226 | 15 | |||||||||
Principal
payments on loans
|
(26 | ) | (326 | ) | (24 | ) | ||||||
Dividends
paid
|
- | - | - | |||||||||
Other
items
|
0 | 1 | 1 | |||||||||
NET
INCREASE (DECREASE) IN CASH AND EQUIVALENTS
|
28 | 349 | 476 | |||||||||
CASH
AND INVESTMENTS AT THE BEGINNING OF YEAR
|
203 | 2,503 | 1,972 | |||||||||
CASH
AND INVESTMENTS AT END OF PERIOD
|
$ | 231 | Ps. | 2,852 | Ps. | 2,449 | ||||||
Industrias
Bachoco, S.A.B. de C.V.
|
||||
Thousands
of Mexican Pesos, as of March 31, 2010
|
Quarter:
1
|
|||
ANEXO
1
|
Type
of Financial Instrument
|
Objective
of the Instrument
|
Notional
|
Value
of the Related Commodity
|
Reasonable
Value
|
Amounts
Due by Year
|
Guaranties
Required
|
||
1Q-2010
|
4Q-2009
|
1Q-2010
|
4Q-2009
|
|||||
Forwards,
knock out forwards, puts, collares and others under different amounts and
conditions
|
Hedge
and negotiation
|
$468,454
|
$12.36
|
$13.08
|
-$24,664
|
$ 2,004
|
99.6%
in 2010 and 0.4% in 2011
|
The
deals consider the possibility of margin calls but not another kind of
guarantee
|
Futures
for corn and Soybean meal
|
Hedge
|
$ 48,158
|
Corn for May 2010: $
3.45 USD/bushel. Soybean meal; $ 265.8 and $248.6 USD/ton for
May and December 2010 respectively
|
Corn of March 2010:
$4.145 USD/bushel
|
-$ 2,068
|
-$ 1,404
|
2010
|
|
Options
for corn
|
Hedge
and negotiation
|
$ -
|
-
|
Corn of March 2010:
$4.145 USD/bushel
|
$ -
|
$ 1,651
|
Industrias
Bachoco, S.A.B. de C.V.
|
|||
Thousands
of Mexican Pesos, as of March 31, 2010
|
Quarter:
1
|
||
Table
2
|
Type
of Financial Instrument
|
Reasonable
Value as of March 31, 2010
|
Value
of the Related Commodity-reference
value
|
Effect
on the Income Statement
|
Effect
on the Cash Flow ***
|
||||
-2.5%
|
2.5%
|
5.0%
|
-2.5%
|
2.5%
|
5.0%
|
|||
Forwards,
knock out forwards, puts, collares and others under different amounts and
conditions*
|
-$ 24,664
|
$12.05
|
$ 12.67
|
$ 12.97
|
Direct
|
-$ 40,933
|
-$ 12,952
|
$ 1,382
|
-5%
|
5%
|
10%
|
-5%
|
5%
|
10%
|
|||
Futures
for corn and Soybean meal**
|
$ 3.2775
|
$ 3.6225
|
$ 3.7950
|
The
effect will materialize as the inventory is consumed
|
||||
-$ 2,068
|
$ 252.51
|
$ 279.09
|
$ 292.38
|
-$ 4,372
|
$ 237
|
$ 2,541
|
||
Options
for corn**
|
$ -
|
-
|
-
|
-
|
$ -
|
$ -
|
$ -
|