BACHOCO ANNOUNCES FIRST QUARTER 2023 RESULTS
Celaya, Guanajuato, Mexico - May 2nd, 2023
Industrias Bachoco, S.A.B. de C.V., "Bachoco" or "the Company", (NYSE: IBA; BMV: Bachoco) announced today its unaudited results for the first quarter ("1Q23") ending March 31, 2023. All figures have been prepared in accordance with International Financial Reporting Standard ("IFRS") and are presented in nominal million Mexican Pesos ("$"), except earnings per share.
HIGHLIGHTS 2023
- Net sales decreased 4.5% in 1Q23 vs 1Q22.
- EBITDA margin was 8.7% in 1Q23 vs 14.4% in 1Q22.
- Earnings per basic and diluted share were $0.79 in 1Q23 vs $3.60 in 1Q22.
CEO COMMENTS
Mr. Ernesto Salmon Chief Executive Officer of Bachoco, stated:
"We observed a challenging first quarter, mainly in our operation in the United States, where chicken prices in the commodity market had a decrease after that some products reported high levels for grand part of 2022.
On the other hand, inflationary effects in both Mexico and the US continued to have a negative impact on our costs and expenses.
At the beginning of the year, we observed a slowdown in the demand in the market of the both geographies in which we participate. This caused our sales volume to adjust in all our business lines vs. 1Q22.
As a result, in 1Q23 we reported an operating profit of $1,645.4 million, 47.6% lower than the $3,142.2 million reached in the same period of 2022. With operating margins of 7.1% and 12.9% respectively. In terms of EBITDA margin, this placed us in 8.7% for 1Q23 vs. 14.4% for 1Q22.
Even though higher prices in raw materials have increased our working capital needs, our financial position remains solid, and we have maintained our net cash. The data reported at the end of 1Q23 was $14,563.3 million. This has allowed us not only to face the challenges of our industry but also to continue with our growth strategy. At the end of 1Q23 our level of capital investments was placed at $1,009.9 million, an increase of 10.3% compared to the same period of 2022. These investments were focused on inorganic growth initiatives, as well as on productivity of our facilities"
Contact Information
inversionistas@bachoco.net / T. +52(461)618 3555
Executive Summary
The following financial information is expressed in millions of nominal pesos, except for amounts per share and per ADR, with comparative figures for the same periods of 2022.
QUARTERLY RESULTS
NET SALES BY GEOGRAPHY
In millions of pesos | 1Q23 | 1Q22 | Change | |||||||||
$ | $ | $ | % | |||||||||
Net sales | 23,272.2 | 24,367.0 | (1,094.8) | (4.5) | ||||||||
Net sales in Mexico | 18,866.5 | 18,096.4 | 770.0 | 4.3 | ||||||||
Net sales in the U.S. | 4,405.7 | 6,270.6 | (1,864.8) | (29.7) |
NET SALES BY SEGMENT
In millions of pesos | 1Q23 | 1Q22 | Change | ||||||||||
$ | $ | $ | % | ||||||||||
Net sales | 23,272.2 | 24,367.0 | (1,094.8) | (4.5) | |||||||||
Poultry | 19,639.6 | 20,876.2 | (1,236.6) | (5.9) | |||||||||
Other | 3,632.6 | 3,490.8 | 141.8 | 4.1 |
NET VOLUME SOLD BY SEGMENT
In tons | Change | ||||
1Q23 | 1Q22 | Volume | % | ||
Total sales volume: | 571,069 | 596,544 | (25,474.6) | (4.3) | |
Poultry | 431,221 | 441,036 | (9,814.4) | (2.2) | |
Others | 139,848 | 155,508 | (15,660.2) | (10.1) |
In 1Q23, the Company's net sales totaled $23,272.2 million; $1,094.8 million or 4.5% less than $24,367.0 million reported in 1Q22. 96% of this decrease was due to the effect of lower volume sold and the remaining 4% to lower prices.
In 1Q23, sales from our operations in the US represented 18.9% of our total sales vs 25.7% in 1Q22. This decrease is mainly related to the drop in commodity market prices in that geography and partially impacted by the appreciation of the Mexican peso against the US dollar.
GROSS PROFIT
In millions of pesos | 1Q23 | 1Q22 | Change | ||||||||||
$ | $ | $ | % | ||||||||||
Cost of sales | 19,548.4 | 19,240.5 | 307.9 | 1.6 | |||||||||
Gross profit | 3,723.8 | 5,126.5 | (1,402.7) | (27.4) | |||||||||
Gross margin | 16.0% | 21.0% | - | - |
The cost of sales totaled $19,548.4 million, representing $307.9 million or 1.6% higher than $19,240.5 million reported in the same period of 2022. This increase was mainly due to a higher unit cost in our main lines of business.
The Company's gross profit in 1Q23 was $3,723.8 million, 27.4% less than the gross profit of $5,126.5 million in 1Q22; with a gross margin of 16.0% reported in 1Q23 vs 21.0% from the 1Q22.
2
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES ("SG&A")
In millions of pesos | ||||||
1Q23 | 1Q22 | Change | ||||
$ | $ | $ | % | |||
Total SG&A | 2,110.5 | 1,999.1 | 111.4 | 5.6 |
Total SG&A expenses in 1Q23 were $2,110.5 million; $111.4 million or 5.6% more than the $1,999.1 million reported 1Q22. Total SG&A expenses, as a percentage of net sales, represent 9.1% in 1Q23 and 8.2% in 1Q22.
OTHER INCOME (EXPENSE), NET
In millions of pesos | 1Q23 | 1Q22 | Change | |||||||||
$ | $ | $ | % | |||||||||
Other income (expense), net | 32.1 | 14.8 | 17.3 | 116.4 |
Other income or other expenses include the sale of byproducts and unused assets. We register such sales as expenses when the sales price is below the book value of those assets.
OPERATING INCOME
In millions of pesos | 1Q23 | 1Q22 | Change | ||||||||||
$ | $ | $ | % | ||||||||||
Operating income | 1,645.4 | 3,142.2 | (1,496.8) | (47.6) | |||||||||
Operating margin | 7.1% | 12.9% | - | - |
Operating income in 1Q23 totaled $1,645.4 million, $1,496.8 less comparing which compares to the operating income of $3,142.2 million and 12.9% operating margin reported in 1Q22. This represents an operating margin of 7.1% for 1Q23 compared to 12.9% for the same period in 2022. The decrease in operating income is attributed to lower prices, mainly in the US, and lower volume sold in our main business lines; as well as higher operating expenses.
NET FINANCIAL INCOME
In millions of pesos | 1Q23 | 1Q22 | Change | ||||||||||
$ | $ | $ | % | ||||||||||
Net Financial Income (Expense) | (1,048.9) | (235.7) | (813.2) | 345.0 | |||||||||
Financial Income | 385.8 | (101.2) | 486.9 | (481.3) | |||||||||
Financial Expense | 1,434.6 | 134.6 | 1,300.1 | 966.1 |
In 1Q23, the Company reported net financial expenses of $1,048.9 million, compared to net financial expenses of $235.7 million reported in the same period of 2022. Of the $1,434.6 million reported in financial expenses, $1,170.8 million correspond to foreign exchange results.
TAXES FOR THE PERIOD
In millions of pesos | 1Q23 | 1Q22 | Change | ||||
$ | $ | $ | % | ||||
Total Taxes | 156.2 | 778.4 | (622.2) | (79.9) | |||
Income tax | 432.2 | 604.5 | (172.4) | (28.5) | |||
Deferred income tax | (275.9) | 173.9 | (449.8) | (258.7) |
Total taxes for the 1Q23 were $156.2 million, compared to $778.4 million in the same period of 2022. The decrease was due to a lower result before taxes for 1Q23.
3
NET CONTROLLING INTEREST
INCOME
In millions of pesos | 1Q23 | 1Q22 | Change | ||||||||||
$ | $ | $ | % | ||||||||||
Net income | 440.3 | 2,128.0 | (1,687.8) | (79.3) | |||||||||
Net margin | 1.9% | 8.7% | - | - | |||||||||
Non-Controlling Interest income | (36.2) | (28.6) | (7.6) | n/a | |||||||||
Net controlling interest income | 476.4 | 2,156.6 | (1,680.2) | (77.9) | |||||||||
Basic and diluted income per share1 | 0.79 | 3.60 | (2.80) | n/a | |||||||||
Basic and diluted income per ADR2 | 9.54 | 43.18 | (33.6) | n/a | |||||||||
Weighted average Shares outstanding3 | 599,380 | 599,380 | - | - | |||||||||
- In pesos
- in pesos, an ADR is equal to twelve shares
- In thousands of shares
The net controlling interest income 1Q23 was $476.4 million, representing a basic and diluted income of $0.79 pesos per share. This result compares to a net controlling interest income of $2,156.6 million, which represented $3.60 pesos of basic and diluted income per share in 1Q22. This decrease is mainly due to lower operating results and higher financial expenses.
EBITDA
In millions of pesos | 1Q23 | 1Q22 | Change | ||
$ | $ | $ | % | ||
Net controlling interest income | 476.4 | 2,156.6 | (1,680.2) | (77.9) | |
Income tax expense (benefit) | 156.2 | 778.4 | (622.2) | (79.9) | |
Result in associates | (36.2) | (28.6) | (7.6) | 26.5 | |
Net finance (income) expense | 1,048.9 | 235.7 | 813.2 | 345.0 | |
Depreciation and amortization | 387.9 | 374.9 | 13.1 | 3.5 | |
EBITDA | 2,033.3 | 3,517.0 | (1,483.7) | (42.2) | |
EBITDA Margin (%) | 8.7% | 14.4% | - | - | |
Net sales | 23,272.2 | 24,367.0 | (1,094.8) | (4.5) |
EBITDA in 1Q23 reached $2,033.3 million, representing an EBITDA margin of 8.7%, compared to an EBITDA of $3,517.0 million in 1Q22 with an EBITDA margin of 14.4%.
BALANCE SHEET DATA
BALANCE SHEET DATA
In millions of pesos | Mar 31, 2023 | Dec. 31, 2022 | Change | ||
$ | $ | $ | % | ||
TOTAL ASSETS | 71,164.6 | 72,568.8 | (1,404.2) | (1.9) | |
Cash and cash equivalents | 18,995.3 | 20,080.9 | (1,085.5) | (5.4) | |
Accounts receivable | 5,808.3 | 5,954.5 | (146.2) | (2.5) | |
TOTAL LIABILITIES | 18,186.5 | 19,667.5 | (1,481.0) | (7.5) | |
Accounts payable | 8,244.4 | 9,082.4 | (838.1) | (9.2) | |
Short-term debt | 1,412.0 | 1,181.5 | 230.5 | 19.5 | |
Long-term debt | 3,020.1 | 3,020.1 | - | - | |
TOTAL STOCKHOLDERS' EQUITY | 52,978.1 | 52,901.3 | 76.8 | 0.1 | |
Capital stock | 1,174.4 | 1,174.4 | (0.1) | (0.0) |
Cash and equivalents as of March 31, 2023 totaled $18,995.3 million vs $20,080.9 million as of December 31, 2022.
4
Total debt as of March 31, 2023 totaled $4,432.1 million, compared to $4,192.0 million reported as of December 31, 2022.
Net cash as of March 31, 2022 was $14,563.3 million, compared to net cash of $15,888.6 million as of December 31, 2022.
CAPEX
CAPITAL EXPENDITURES
In millions of pesos | 1Q23 | 1Q22 | Change | ||
$ | $ | $ | % | ||
Capital Expenditures | 1,009.9 | 915.2 | 94.7 | 10.3 |
Capital investments for the first quarter of 2023 totaled $1,009.9 million vs. $915.2 million for the same period in 2022. This was primarily allocated to organic growth and productivity projects.
STOCK INFORMATION
As of March 31, 2023 | |
Total Shares | 600,000,000 |
Total free float | 2.5% |
Market cap (millions of pesos) | $58,374 |
SHARE PRICE | ||||||
Mexican Stock Exchange | The New York Stock Exchange | |||||
Ticker Symbol: Bachoco | Ticker Symbol: IBA | |||||
In nominal pesos per Share | In U.S. Dollar per ADR | |||||
Month | High | Low | Close | High | Low | Close |
March | 97.29 | 81.66 | ||
February | 82.50 | 81.66 | ||
January | 84.11 | 81.71 | ||
December | 84.51 | 81.66 | ||
November | 86.31 | 80.84 | ||
October | 81.40 | 77.77 | ||
97.29
82.28
81.82
84.51
82.64
80.91
66.25
53.74
53.54
51.03
53.44
49.06
53.81
51.22
50.48
48.97
49.17
46.25
66.25
53.30
52.23
50.99
51.11
49.06
Source: Yahoo Finances | ||
ANALYST COVERAGE | ||
Institution | Analyst name | |
GBM | Luis Rodrigo Willard Alonso | lrwillard@gbm.com |
APPENDICES
For reference, some figures have been translated into millions of U.S. dollars ("USD") using an exchange rate of $18.02 per USD $1.0, which corresponds to the rate at the close of March 31, 2023, according to Mexico's National Bank.
- Consolidated Statement of Financial Position
- Consolidated Statement of Income
- Consolidated Statement of Cash Flows
- Derivatives Position Report
5
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
First Quarter Results, ended March 31st: | |||||||||
In U.S. Dollar | March 31, | December 31*, | |||||||
In million pesos | 2023 | 2023 | 2022* | ||||||
TOTAL ASSETS | $ | 3,949.2 | 71,164.6 | 72,568.8 | |||||
Total current assets | 2,148.7 | 38,718.7 | 40,033.8 | ||||||
Cash and cash equivalents | 1,054.1 | 18,995.3 | 20,080.9 | ||||||
Total accounts receivable | 322.3 | 5,808.3 | 5,954.5 | ||||||
Inventories | 644.0 | 11,604.2 | 11,592.0 | ||||||
Other current assets | 128.2 | 2,310.8 | 2,406.3 | ||||||
Total non current assets | 1,800.6 | 32,445.9 | 32,535.1 | ||||||
Net property, plant and equipment | 1,386.7 | 24,988.9 | 24,578.5 | ||||||
Other non current Assets | 413.8 | 7,457.0 | 7,956.6 | ||||||
TOTAL LIABILITIES | $ | 1,009.2 | 18,186.5 | 19,667.5 | |||||
Total current liabilities | 554.4 | 9,989.5 | 10,667.3 | ||||||
Notes payable to banks | 78.4 | 1,412.0 | 1,181.5 | ||||||
Accounts payable | 457.5 | 8,244.4 | 9,082.4 | ||||||
Other taxes payable and other accruals | 18.5 | 333.1 | 403.3 | ||||||
Total long-term liabilities | 454.9 | 8,197.0 | 9,000.2 | ||||||
Long-term debt | 167.60 | 3,020.1 | 3,010.5 | ||||||
Other non current liabilities | 54.7 | 986.2 | 1,106.3 | ||||||
Deferred income taxes | 232.6 | 4,190.7 | 4,883.5 | ||||||
TOTAL STOCKHOLDERS' EQUITY | $ | 2,940.0 | 52,978.1 | 52,901.3 | |||||
Capital stock | 65.2 | 1,174.3 | 1,174.4 | ||||||
Commission in shares issued | 23.0 | 414.1 | 414.1 | ||||||
Retained earnings | 2,808.6 | 50,610.3 | 50,158.6 | ||||||
Others accounts | 22.7 | 408.9 | 744.7 | ||||||
Non controlling interest | 20.6 | 370.5 | 409.5 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 3,949.2 | 71,164.6 | 72,568.8 | |||||
*Audited
6
CONSOLIDATED STATEMENT OF INCOME
First Quarter Results, ended March 31st:
-Unaudited-
In millions pesos | 2023 | 2023 | 2022 | |||||||
Net sales | $ | 1,291.5 | 23,272.2 | 24,367.0 | ||||||
Cost of sales | 1,084.8 | 19,548.4 | 19,240.5 | |||||||
Gross profit | 206.6 | 3,723.8 | 5,126.5 | |||||||
SG&A | 117.1 | 2,110.5 | 1,999.1 | |||||||
Other income (expenses), net | 1.8 | 32.1 | 14.8 | |||||||
Operating income | 91.3 | 1,645.4 | 3,142.2 | |||||||
Net finance income | (58.2) | (1,048.9) | (235.7) | |||||||
Income tax | 8.7 | 156.2 | 778.4 | |||||||
Net Income | $ | 24.4 | 440.3 | 2,128.0 | ||||||
Non-controlling interest | (2.01) | (36.2) | (28.6) | |||||||
Net controlling interest profit | 26.44 | 476.4 | 2,156.6 | |||||||
Basic and diluted earnings per share | 0.04 | 0.79 | 3.60 | |||||||
Basic and diluted earnings per ADR | 0.53 | 9.54 | 43.18 | |||||||
Weighted average Shares outstanding1 | 599,380 | 599,380 | 599,380 | |||||||
EBITDA Result | $ | 112.8 | 2,033.3 | 3,517.0 | ||||||
Gross margin | 16.0% | 16.0% | 21.0% | |||||||
Operating margin | 7.1% | 7.1% | 12.9% | |||||||
Net margin | 2.0% | 1.9% | 8.7% | |||||||
EBITDA margin | 8.7% | 8.7% | 14.4% |
1 In thousands
7
CONSOLIDATED STATEMENT OF CASH FLOWS
In million of pesos -Unaudited-
U.S. Dollar | March 31, | |||||||||
2022 | 2023 | 2022 | ||||||||
NET MAJORITY INCOME BEFORE INCOME TAX | $ | 33.1 | 596.5 | 2,906.5 | ||||||
ITEMS RELATING TO INVESTING ACTIVITIES: | 20.8 | 373.9 | 385.9 | |||||||
Depreciation and others | 26.2 | 472.5 | 547.3 | |||||||
Income (loss) on sale of plant and equipment | 1.3 | 23.3 | 17.4 | |||||||
Other Items | (6.8) | (121.9) | (178.8) | |||||||
NET CASH GENERATED FROM NET INCOME BEFORE TAXES | 53.9 | 970.4 | 3,292.4 | |||||||
CASH GENERATED OR USED IN THE OPERATION: | (44.9) | (809.2) | (1,416.5) | |||||||
Decrease (increase) in accounts receivable | 13.4 | 242.0 | (349.2) | |||||||
Decrease (increase) in inventories | 3.1 | 56.7 | (1,024.1) | |||||||
Increase (decrease) in accounts payable | (19.4) | (350.3) | (2,019.2) | |||||||
Other Items | (42.0) | (757.5) | 1,975.9 | |||||||
NET CASH FLOW FROM OPERATING ACTIVITIES | 8.9 | 161.3 | 1,875.9 | |||||||
NET CASH FLOW FROM INVESTING ACTIVITIES | (31.9) | (575.3) | (1,621.4) | |||||||
Acquisition of property, plant and equipment | (54.7) | (986.5) | (915.2) | |||||||
Proceeds from sales of property plant and equipment | 0.6 | 11.7 | 46.0 | |||||||
Other Items | 22.2 | 399.6 | (752.1) | |||||||
CASH FLOW SURPLUS (REQUIREMENTS OF) TO BE USED IN | ||||||||||
FINANCING ACTIVITIES | (23.0) | (414.0) | 254.5 | |||||||
Net cash provided by financing activities: | (27.7) | (498.7) | (847.6) | |||||||
Proceeds from loans | 16.6 | 300.0 | 77.9 | |||||||
Principal payments on loans | (3.3) | (59.9) | - | |||||||
Dividends paid | - | - | - | |||||||
Other items | (41.0) | (738.8) | (925.5) | |||||||
Net increase (decrease) in cash and equivalents | (50.7) | (912.7) | (593.1) | |||||||
Cash and investments at the beginning of year | $ | 1,112.6 | 20,049.6 | 20,707.1 | ||||||
CASH AND INVESTMENTS AT END OF PERIOD | $ | 1,062.0 | 19,136.9 | 20,114.0 | ||||||
8
DERIVATIVES POSITION REPORT
First Quarter 2023
Thousands of Mexican Pesos, as of March 31, 2023
TYPE OF FINANCIAL | OBJECTIVE | NOTIONAL | VALUE OF THE RELATED COMMODITY | REASONABLE VALUE | AMOUNTS DUE | GUARANTIES | |||||||||||||
INSTRUMENT | 1Q-2023 | 4Q-2022 | 1Q-2023 | 4Q-2022 | BY YEAR | REQUIRED | |||||||||||||
Forward Vanilla y KO | 88% in 2023 | ||||||||||||||||||
Hedge | $ | 144,813 | $ | 18.02 | $ | 19.51 | $ | -271,562 | $ -136,757 | and 12% in | |||||||||
Fwd | |||||||||||||||||||
2024 | |||||||||||||||||||
CORN | CORN | ||||||||||||||||||
In USD per Bushel | In USD per Bushel | ||||||||||||||||||
month | price | month | price | ||||||||||||||||
May-23 | $ | 6.605 | Mar-23 | $ | 6.785 | ||||||||||||||
Jul-23 | $ | 6.360 | May-23 | $ | 6.780 | ||||||||||||||
Sep-23 | $ | 5.773 | Jul-23 | $ | 6.718 | ||||||||||||||
Dec-23 | $ | 5.665 | Sep-23 | $ | 6.270 | ||||||||||||||
Dec-23 | $ | 6.108 | |||||||||||||||||
SOYBEAN MEAL | SOYBEAN MEAL | ||||||||||||||||||
In USD per ton | In USD per ton | ||||||||||||||||||
month | price | month | price | ||||||||||||||||
Futures for corn, | May-23 | $ | 466.0 | Mar-23 | $ | 471.0 | |||||||||||||
soybean meal, soybean | Hedge | $ | 855,601 | Jul-23 | $ | 461.3 | May-23 | $ | 461.0 | $ | 27,566 | $ | 16,178 | 100% in 2023 | |||||
oil and natural gas | Aug-23 | $ | 450.2 | Jul-23 | $ | 454.3 | |||||||||||||
Sep-23 | $ | 435.7 | Aug-23 | $ | 443.1 | ||||||||||||||
Oct-23 | $ | 423.2 | Sep-23 | $ | 428.2 | ||||||||||||||
Dec-23 | $ | 419.8 | Oct-23 | $ | 413.6 | ||||||||||||||
Dec-23 | $ | 411.6 | |||||||||||||||||
SOYBEAN OIL | SOYBEAN OIL | The deals | |||||||||||||||||
In US cents per pound | In US cents per pound | consider the | |||||||||||||||||
Month | Price | Month | Price | possibility of | |||||||||||||||
Sep-23 | $ | 54.78 | Mar-23 | $ | 64.07 | margin calls but | |||||||||||||
May-23 | $ | 55.49 | May-23 | $ | 63.94 | ||||||||||||||
not another kind | |||||||||||||||||||
Jul-23 | $ | 55.62 | Jul-23 | $ | 63.56 | ||||||||||||||
of guarantee | |||||||||||||||||||
Aug-23 | $ | 55.24 | |||||||||||||||||
CORN | CORN | ||||||||||||||||||
In USD per Bushel | In USD per Bushel | ||||||||||||||||||
month | price | month | price | ||||||||||||||||
May-23 | $ | 6.605 | Mar-23 | $ | 6.785 | 91% in 2023 | |||||||||||||
Options of Corn | Hedge | $ | 833,520 | Jul-23 | $ | 6.360 | May-23 | $ | 6.780 | -$ | 10,105 | $ | 25,296 | ||||||
and 9% in 2024 | |||||||||||||||||||
Sep-23 | $ | 5.773 | Jul-23 | $ | 6.718 | ||||||||||||||
Dec-23 | $ | 5.665 | Sep-23 | $ | 6.270 | ||||||||||||||
Mar-24 | $ | 5.740 | Dec-23 | $ | 6.108 | ||||||||||||||
Mar-24 | $ | 6.180 | |||||||||||||||||
SOYBEAN MEAL | SOYBEAN MEAL | ||||||||||||||||||
In USD per ton | In USD per ton | ||||||||||||||||||
month | price | month | price | ||||||||||||||||
May-23 | $ | 466.0 | Mar-23 | $ | 471.0 | ||||||||||||||
Jul-23 | $ | 461.3 | May-23 | $ | 461.0 | 83% in 2023 | |||||||||||||
Aug-23 | $ | 450.2 | Jul-23 | $ | 454.3 | ||||||||||||||
Options of soybean meal | Hedge | $ | 929,763 | $ | 81,921 | $ | 109,976 | and 17% in | |||||||||||
Sep-23 | $ | 435.7 | Aug-23 | $ | 443.1 | ||||||||||||||
2024 | |||||||||||||||||||
Oct-23 | $ | 423.2 | Sep-23 | $ | 428.2 | ||||||||||||||
Dec-23 | $ | 419.8 | Oct-23 | $ | 413.6 | ||||||||||||||
Jan-24 | $ | 413.8 | Dec-23 | $ | 411.6 | ||||||||||||||
Mar-24 | $ | 401.8 | Jan-24 | $ | 408.8 | ||||||||||||||
Mar-24 | $ | 402.9 |
-The total financial instruments do not exceed 5% of total assets as of March 31, 2023.
-The notional value represents the net position as of March 31, 2023 at the exchange rate of Ps.18.02 per one dollar.
-A negative value means an unfavorable effect for the Company.
9
First Quarter 2023
Thousands of Mexican Pesos, as of March 31, 2023 | PROBABLE SCENARIO | ||||||||||||||
TYPE OF FINANCIAL | REASONABLE | VALUE OF THE RELATED COMMODITY | EFFECT ON THE | EFFECT ON THE CASH FLOW(3) | |||||||||||
Reference Value (1) | |||||||||||||||
INSTRUMENT | VALUE | INCOME STATEMENT | |||||||||||||
-2.5% | 2.5% | 5.0% | -2.5% | 2.5% | 5.0% | ||||||||||
Forward Vanilla y KO Fwd | -$ | 271,562 | $17.57 | $ | 18.47 | $ | 18.92 | Direct | -$ 336,804 | -$ | 206,327 | -$ | 141,089 | ||
-5% | 5% | 10% | -5% | 5% | 10% | ||||||||||
Futures of Corn: (2) | $ | 6.27 | $ | 6.94 | $ | 7.27 | |||||||||
Futures of Soybean Meal: (2) | $ | 27,566 | $ | 442.7 | $ | 489.3 | $ | 512.6 | The effect will | -$ | 15,214 | $ | 70,346 | $ | 113,126 |
Futures for Soy Oil (2) | $ | 52.0 | $ | 57.5 | $ | 60.3 | materialize as the | ||||||||
Options for Corn | -$ | 10,105 | $ | 6.27 | $ | 6.94 | $ | 7.27 | inventory is consumed | -$ | 48,806 | $ | 28,595 | $ | 67,296 |
Options of Soybean Meal | $ | 81,921 | $ | 442.7 | $ | 489.3 | $ | 512.6 | $ | 35,433 | $ | 128,410 | $ | 174,898 |
- The reference value is the exchange rate of Ps. $18.02 per USD as of March 31, 2023.
-
The reference values are: future of corn May 2023, $6.605 USD/bushel, the future of soybeanmeal May 2023, $466.00 USD/ton and the future of soybean oil Sep 2023, $54.78 usd cts / pound.
'All the evaluations are performed according with the corresponding future, here only the first month futures are shown. - The Company has credit lines with the majority of its counterparts, so that the effect in cash flow is lower than the amount shown.
-A negative value means an unfavorable effect for the Company.
First Quarter 2023 | |||||||||||
Thousands of Mexican Pesos, as of March 31, 2023 | STRESS SCENARIO | ||||||||||
TYPE OF FINANCIAL | REASONABLE | VALUE OF THE RELATED COMMODITY | EFFECT ON THE | EFFECT ON THE CASH FLOW | |||||||
Reference Value | INCOME | ||||||||||
INSTRUMENT | VALUE | ||||||||||
-50% | -25% | 25% | 50% | STATEMENT | -50% | -25% | 25% | 50% | |||
Forward Vanilla y KO Fwd | -$271,562 | $9.01 | $13.52 | $22.53 | $27.03 | Direct | -$1,576,314 | -$923,937 | $292,995 | $827,045 | |
10
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Industrias Bachoco SAB de CV published this content on 24 June 2024 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 25 June 2024 21:04:50 UTC.