Mondelez International, Inc 8-K, filed Jul 13, 2021
Mondelez International, Inc. (MDLZ)
About this 8-K
Mondelez International, Inc filed this 8-K on July 13, 2021.
Items reported
- Item 7.01: Regulation FD disclosure
- Item 9.01: Financial statements and exhibits
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction of incorporation) |
(Commission File Number) | (I.R.S. Employer Identification No.) |
(Address of principal executive offices, including zip code)
(Registrant’s telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class |
Trading Symbol (s) |
Name of each exchange on which registered | ||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
| Item 7.01. | Regulation FD Disclosure. |
Mondelēz International, Inc. and subsidiaries (collectively, “we,” “our” or “Mondelēz International”) are furnishing this current report to provide supplemental non-GAAP financial information related to the retrospective impact of our decision to include the initial impacts from all enacted tax law changes, rather than only material tax law changes, in the definition of the items excluded from our non-GAAP financial measures. We added this exclusion to our non-GAAP financial measures as the initial impacts from all enacted tax law changes, as described further below, do not reflect our ongoing tax obligations under these changes. This change has resulted in the recasting of our historical non-GAAP financial results and provides additional information to facilitate comparisons of historical operating results, identify trends in our underlying operating results, and provide additional insight and transparency on how we evaluate our business.
Change to our Historical Non-GAAP Financial Results
Recently enactments of tax law changes have become more frequent, especially as governments address the fiscal effects related to COVID-19. These enactments can result in significant impacts on financial results. For example, tax rate increases were enacted in the Netherlands in December 2020 and the United Kingdom in June 2021.
In the past, we adjusted our non-GAAP financial measures to exclude the initial tax impacts caused by material tax reforms, specifically the 2017 U.S. tax reform and the 2019 Swiss tax reform. To standardize our treatment, we are modifying our definition of our non-GAAP financial measures to exclude initial impacts from all enacted tax law changes. Initial impacts include items such as the remeasurement of deferred tax balances and the transition tax from the 2017 U.S. tax reform. This change will also be reflected in the definition of our proportionate share of our equity method investees’ significant operating and non-operating items that we exclude from our non-GAAP financial measures.
Therefore, we will remove these initial impacts from all enacted tax law changes not previously excluded from our non-GAAP financial results for Adjusted EPS for all historical periods presented. Our U.S. GAAP results, which include the historical initial impacts from these enacted tax law changes, will not change from what was previously reported.
Recast Amounts Reflecting Changes in Historical Non-GAAP Results
The change to our non-GAAP financial results for Adjusted EPS described above does not affect our non-GAAP financial results for Organic Net Revenue, Adjusted Gross Profit or Adjusted Operating Income for any period. This supplemental disclosure does not amend any disclosure contained in any of our prior SEC filings. See the chart below and Exhibit 99.1 for the unaudited GAAP and recast non-GAAP financial information for the first quarter of 2021, all quarters of 2020 and 2019 and years ended December 31, 2020, and 2019.
Mondelēz International, Inc. and Subsidiaries
Recast Amounts Reflecting Impact from Enacted Tax Law Changes
(in millions of U.S. dollars, except per share data)
(Unaudited)
| 2019 FY |
2020 FY |
2019 | 2020 | 2021 | ||||||||||||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | ||||||||||||||||||||||||||||||||||||
| Reported (GAAP) |
||||||||||||||||||||||||||||||||||||||||||||
| Equity method investment net earnings |
$ | 501 | $ | 421 | $ | 166 | $ | 109 | $ | 114 | $ | 112 | $ | 121 | $ | 106 | $ | 84 | $ | 110 | $ | 78 | ||||||||||||||||||||||
| Provision for income taxes |
2 | 1,224 | 189 | 216 | (633 | ) | 230 | 148 | 341 | 391 | 344 | 212 | ||||||||||||||||||||||||||||||||
| Net earnings attributable to Mondelēz International |
3,929 | 3,555 | 967 | 803 | 1,426 | 733 | 736 | 544 | 1,119 | 1,156 | 961 | |||||||||||||||||||||||||||||||||
| Diluted earnings per share attributable to Mondelēz International |
$ | 2.69 | $ | 2.47 | $ | 0.66 | $ | 0.55 | $ | 0.98 | $ | 0.50 | $ | 0.51 | $ | 0.38 | $ | 0.78 | $ | 0.80 | $ | 0.68 | ||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
||||||||||||||||||||||||||||||||||||||||||||
| Equity method investment net earnings |
$ | 401 | $ | 438 | $ | 108 | $ | 95 | $ | 98 | $ | 100 | $ | 109 | $ | 113 | $ | 104 | $ | 112 | $ | 137 | ||||||||||||||||||||||
| Provision for income taxes |
850 | 892 | 199 | 206 | 166 | 279 | 198 | 126 | 285 | 283 | 252 | |||||||||||||||||||||||||||||||||
| Net earnings attributable to Mondelēz International |
3,528 | 3,734 | 930 | 812 | 917 | 869 | 958 | 881 | 930 | 965 | 1,137 | |||||||||||||||||||||||||||||||||
| Diluted earnings per share attributable to Mondelēz International |
$ | 2.42 | $ | 2.59 | $ | 0.64 | $ | 0.56 | $ | 0.63 | $ | 0.60 | $ | 0.66 | $ | 0.61 | $ | 0.64 | $ | 0.67 | $ | 0.80 | ||||||||||||||||||||||
2
Financial Schedules
Exhibit 99.1 to this Form 8-K contains financial schedules that provide the reconciliations for our recast non-GAAP financial results for Adjusted EPS, due to the change in definition to exclude the initial impacts from all enacted tax law changes, for the first quarter of 2021, all quarters of 2020 and 2019 and years ended December 31, 2020 and 2019.
| • | Schedule 1 provides reconciliations of the differences between the recast Adjusted (non-GAAP) financial measures and their most directly comparable reported (GAAP) financial measures. Equity method investment net earnings and Provision for income taxes are components used to calculate net earnings and diluted earnings per share attributable to Mondelēz International. |
| • | Schedule 2 provides reconciliations between the reported diluted EPS attributable to Mondelēz International (GAAP) and the recast Adjusted EPS (non-GAAP) for comparative periods. |
Non-GAAP Financial Measures
We use non-GAAP financial information and believe it is useful to investors as it provides additional information to facilitate comparisons of historical operating results, identify trends in our underlying operating results, and provide additional insight and transparency on how we evaluate our business. For additional information regarding our non-GAAP financial measures, see Exhibit 99.2.
| Item 9.01. | Financial Statements and Exhibits. |
| (d) | The following exhibits are being furnished with this Current Report on Form 8-K. |
| 99.1 | Financial schedules – Unaudited GAAP and Non-GAAP Financial Information. | |
| 99.2 | Non-GAAP Financial Measures – Additional Information. | |
| 104 | The cover page from Mondelēz International, Inc.’s Current Report on Form 8-K, formatted in Inline XBRL (included as Exhibit 101). | |
3
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| MONDELĒZ INTERNATIONAL, INC. | ||
| By: | /s/ Luca Zaramella | |
| Name: | Luca Zaramella | |
| Title: | Executive Vice President and Chief Financial Officer | |
Date: July 13, 2021
4
Exhibit 99.1
U.S. GAAP to Non-GAAP Reconciliations
In addition to reporting our U.S. GAAP operating results, we have historically reported non-GAAP financial information. Refer also to our Quarterly Reports on Form 10-Q and our Annual Report on Form 10-K for the periods presented for additional information on our GAAP to non-GAAP adjustments.
Schedule 1.a
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Net Earnings and Tax Rate
(in millions of U.S. dollars and shares, except per share data)
(Unaudited)
| For the Three Months Ended March 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Income |
Benefit plan non- service expense / (income) |
Interest and other expense, net |
Earnings before income taxes |
Income taxes (1) |
Effective tax rate |
Loss on equity method investment transactions |
Equity method investment net losses / (earnings) |
Non- controlling interest earnings |
Net Earnings attributable to Mondelēz International |
Diluted EPS attributable to Mondelēz International |
||||||||||||||||||||||||||||||||||
| Reported (GAAP) |
$ | 1,283 | $ | (44 | ) | $ | 218 | $ | 1,109 | $ | 212 | 19.1 | % | $ | 7 | $ | (78 | ) | $ | 7 | $ | 961 | $ | 0.68 | ||||||||||||||||||||
| Simplify to Grow Program |
122 | — | — | 122 | 31 | — | — | — | 91 | 0.07 | ||||||||||||||||||||||||||||||||||
| Mark-to-market (gains)/losses from derivatives |
(118 | ) | — | (1 | ) | (117 | ) | (22 | ) | — | — | — | (95 | ) | (0.07 | ) | ||||||||||||||||||||||||||||
| Acquisition integration costs |
1 | — | — | 1 | — | — | — | — | 1 | — | ||||||||||||||||||||||||||||||||||
| Acquisition-related costs |
7 | — | — | 7 | 1 | — | — | — | 6 | 0.01 | ||||||||||||||||||||||||||||||||||
| Gain on acquisition |
(9 | ) | — | — | (9 | ) | (2 | ) | — | — | — | (7 | ) | — | ||||||||||||||||||||||||||||||
| Remeasurement of net monetary position |
5 | — | — | 5 | — | — | — | — | 5 | — | ||||||||||||||||||||||||||||||||||
| Impact from pension participation changes |
1 | — | (3 | ) | 4 | 1 | — | — | — | 3 | — | |||||||||||||||||||||||||||||||||
| Loss on debt extinguishment and related expenses |
— | — | (137 | ) | 137 | 34 | — | — | — | 103 | 0.07 | |||||||||||||||||||||||||||||||||
| Loss on equity method investment transactions |
— | — | — | — | — | (7 | ) | — | — | 7 | — | |||||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 1 | — | (16 | ) | — | 15 | 0.01 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 1,292 | $ | (44 | ) | $ | 77 | $ | 1,259 | $ | 256 | 20.3 | % | $ | — | $ | (94 | ) | $ | 7 | $ | 1,090 | $ | 0.77 | ||||||||||||||||||||
| Impact from enacted tax law changes |
— | — | — | — | (4 | ) | — | — | — | 4 | — | |||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | — | — | (43 | ) | — | 43 | 0.03 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 1,292 | $ | (44 | ) | $ | 77 | $ | 1,259 | $ | 252 | 20.0 | % | $ | — | $ | (137 | ) | $ | 7 | $ | 1,137 | $ | 0.80 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Currency |
(49 | ) | (0.03 | ) | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Adjusted @ Constant FX (Non-GAAP) - As Recast |
$ | 1,088 | $ | 0.77 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Diluted Average Shares Outstanding |
1,422 | |||||||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended March 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Income |
Benefit plan non -service expense / (income) |
Interest and other expense, net |
Earnings before income taxes |
Income taxes (1) |
Effective tax rate |
Gain on equity method investment transactions |
Equity method investment net losses / (earnings) |
Non- controlling interest earnings |
Net Earnings attributable to Mondelēz International |
Diluted EPS attributable to Mondelēz International |
||||||||||||||||||||||||||||||||||
| Reported (GAAP) |
$ | 856 | $ | (33 | ) | $ | 190 | $ | 699 | $ | 148 | 21.2 | % | $ | (71 | ) | $ | (121 | ) | $ | 7 | $ | 736 | $ | 0.51 | |||||||||||||||||||
| Simplify to Grow Program |
58 | — | — | 58 | 13 | — | — | — | 45 | 0.03 | ||||||||||||||||||||||||||||||||||
| Mark-to-market (gains)/losses from derivatives |
185 | — | 1 | 184 | 32 | — | — | — | 152 | 0.11 | ||||||||||||||||||||||||||||||||||
| Acquisition-related costs |
5 | — | — | 5 | 1 | — | — | — | 4 | — | ||||||||||||||||||||||||||||||||||
| Net earnings from divestitures |
— | — | — | — | (5 | ) | — | 28 | — | (23 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
| Remeasurement of net monetary position |
2 | — | — | 2 | — | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
| Impact from pension participation changes |
— | — | (3 | ) | 3 | 1 | — | — | — | 2 | — | |||||||||||||||||||||||||||||||||
| Loss related to interest rate swaps |
— | — | (103 | ) | 103 | 24 | — | — | — | 79 | 0.05 | |||||||||||||||||||||||||||||||||
| Gain on equity method investment transactions |
— | — | — | — | (17 | ) | 71 | — | — | (54 | ) | (0.04 | ) | |||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 1 | — | (6 | ) | — | 5 | 0.01 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 1,106 | $ | (33 | ) | $ | 85 | $ | 1,054 | $ | 198 | 18.8 | % | $ | — | $ | (99 | ) | $ | 7 | $ | 948 | $ | 0.66 | ||||||||||||||||||||
| Impact from enacted tax law changes |
— | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | — | — | (10 | ) | — | 10 | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 1,106 | $ | (33 | ) | $ | 85 | $ | 1,054 | $ | 198 | 18.8 | % | $ | — | $ | (109 | ) | $ | 7 | $ | 958 | $ | 0.66 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Diluted Average Shares Outstanding |
1,445 | |||||||||||||||||||||||||||||||||||||||||||
| (1) | Taxes were computed for each of the items excluded from the company’s GAAP results based on the facts and tax assumptions associated with each item. |
Schedule 1.b
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Net Earnings and Tax Rate
(in millions of U.S. dollars and shares, except per share data)
(Unaudited)
| For the Twelve Months Ended December 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Income |
Benefit plan non- service expense / (income) |
Interest and other expense, net |
Earnings before income taxes |
Income taxes (1) |
Effective tax rate |
Gain on equity method investment transactions |
Equity method investment net losses / (earnings) |
Non- controlling interest earnings |
Net Earnings attributable to Mondelēz International |
Diluted EPS attributable to Mondelēz International |
||||||||||||||||||||||||||||||||||
| Reported (GAAP) |
$ | 3,853 | $ | (138 | ) | $ | 608 | $ | 3,383 | $ | 1,224 | 36.2 | % | $ | (989 | ) | $ | (421 | ) | $ | 14 | $ | 3,555 | $ | 2.47 | |||||||||||||||||||
| Simplify to Grow Program |
360 | (3 | ) | — | 363 | 81 | — | — | — | 282 | 0.20 | |||||||||||||||||||||||||||||||||
| Intangible asset impairment charges |
144 | — | — | 144 | 33 | — | — | — | 111 | 0.08 | ||||||||||||||||||||||||||||||||||
| Mark-to-market (gains)/losses from derivatives |
(16 | ) | — | 3 | (19 | ) | (8 | ) | — | — | — | (11 | ) | (0.01 | ) | |||||||||||||||||||||||||||||
| Acquisition integration costs |
4 | — | — | 4 | 2 | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
| Acquisition-related costs |
15 | — | — | 15 | — | — | — | — | 15 | 0.01 | ||||||||||||||||||||||||||||||||||
| Divestiture-related costs |
4 | — | — | 4 | — | — | — | — | 4 | — | ||||||||||||||||||||||||||||||||||
| Net earnings from divestitures |
— | — | — | — | (15 | ) | — | 74 | — | (59 | ) | (0.04 | ) | |||||||||||||||||||||||||||||||
| Costs associated with JDE Peet’s transaction |
48 | — | — | 48 | (250 | ) | — | — | — | 298 | 0.20 | |||||||||||||||||||||||||||||||||
| Remeasurement of net monetary position |
9 | — | — | 9 | — | — | — | — | 9 | 0.01 | ||||||||||||||||||||||||||||||||||
| Impact from pension participation changes |
— | — | (11 | ) | 11 | 2 | — | — | — | 9 | 0.01 | |||||||||||||||||||||||||||||||||
| Impact from resolution of tax matters |
(20 | ) | — | 28 | (48 | ) | (16 | ) | — | — | — | (32 | ) | (0.02 | ) | |||||||||||||||||||||||||||||
| Loss related to interest rate swaps |
— | — | (103 | ) | 103 | 24 | — | — | — | 79 | 0.05 | |||||||||||||||||||||||||||||||||
| Loss on debt extinguishment and related expenses |
— | — | (185 | ) | 185 | 46 | — | — | — | 139 | 0.10 | |||||||||||||||||||||||||||||||||
| Gain on equity method investment transactions |
— | — | — | — | (202 | ) | 989 | — | — | (787 | ) | (0.55 | ) | |||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 7 | — | (81 | ) | — | 74 | 0.05 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 4,401 | $ | (141 | ) | $ | 340 | $ | 4,202 | $ | 928 | 22.1 | % | $ | — | $ | (428 | ) | $ | 14 | $ | 3,688 | $ | 2.56 | ||||||||||||||||||||
| Impact from enacted tax law changes |
— | — | — | — | (36 | ) | — | — | — | 36 | 0.02 | |||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | — | — | (10 | ) | — | 10 | 0.01 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 4,401 | $ | (141 | ) | $ | 340 | $ | 4,202 | $ | 892 | 21.2 | % | $ | — | $ | (438 | ) | $ | 14 | $ | 3,734 | $ | 2.59 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Currency |
50 | 0.04 | ||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Adjusted @ Constant FX (Non-GAAP) - As Recast |
$ | 3,784 | $ | 2.63 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Diluted Average Shares Outstanding |
1,441 | |||||||||||||||||||||||||||||||||||||||||||
| For the Twelve Months Ended December 31, 2019 | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Income |
Benefit plan non -service expense / (income) |
Interest and other expense, net |
Earnings before income taxes |
Income taxes (1) |
Effective tax rate |
Loss on equity method investment transactions |
Equity method investment net losses / (earnings) |
Non- controlling interest earnings |
Net Earnings attributable to Mondelēz International |
Diluted EPS attributable to Mondelēz International |
||||||||||||||||||||||||||||||||||
| Reported (GAAP) |
$ | 3,843 | $ | (60 | ) | $ | 456 | $ | 3,447 | $ | 2 | 0.1 | % | $ | 2 | $ | (501 | ) | $ | 15 | $ | 3,929 | $ | 2.69 | ||||||||||||||||||||
| Simplify to Grow Program |
442 | (6 | ) | — | 448 | 103 | — | — | — | 345 | 0.24 | |||||||||||||||||||||||||||||||||
| Intangible asset impairment charges |
57 | — | — | 57 | 14 | — | — | — | 43 | 0.03 | ||||||||||||||||||||||||||||||||||
| Mark-to-market (gains)/losses from derivatives |
(91 | ) | — | (1 | ) | (90 | ) | (19 | ) | — | — | — | (71 | ) | (0.05 | ) | ||||||||||||||||||||||||||||
| Acquisition-related costs |
3 | — | — | 3 | 1 | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
| Divestiture-related costs |
6 | — | — | 6 | — | — | — | — | 6 | — | ||||||||||||||||||||||||||||||||||
| Net earnings from divestitures |
(9 | ) | — | — | (9 | ) | (15 | ) | — | 95 | — | (89 | ) | (0.06 | ) | |||||||||||||||||||||||||||||
| Gain on divestitures |
(44 | ) | — | — | (44 | ) | (3 | ) | — | — | — | (41 | ) | (0.03 | ) | |||||||||||||||||||||||||||||
| Remeasurement of net monetary position |
(4 | ) | — | — | (4 | ) | — | — | — | — | (4 | ) | — | |||||||||||||||||||||||||||||||
| Impact from pension participation changes |
(35 | ) | — | (6 | ) | (29 | ) | (8 | ) | — | — | — | (21 | ) | (0.02 | ) | ||||||||||||||||||||||||||||
| Impact from resolution of tax matters |
85 | — | — | 85 | 21 | — | — | — | 64 | 0.05 | ||||||||||||||||||||||||||||||||||
| CEO transition remuneration |
9 | — | — | 9 | — | — | — | — | 9 | 0.01 | ||||||||||||||||||||||||||||||||||
| Loss related to interest rate swaps |
— | — | (111 | ) | 111 | — | — | — | — | 111 | 0.08 | |||||||||||||||||||||||||||||||||
| Swiss tax reform net impacts |
2 | — | — | 2 | 769 | — | — | — | (767 | ) | (0.53 | ) | ||||||||||||||||||||||||||||||||
| U.S. tax reform discrete net tax (benefit)/expense |
— | — | — | — | (5 | ) | — | — | — | 5 | — | |||||||||||||||||||||||||||||||||
| Loss on equity method investment transactions |
— | — | — | — | (6 | ) | (2 | ) | — | — | 8 | 0.01 | ||||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 6 | — | (37 | ) | — | 31 | 0.02 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 4,264 | $ | (66 | ) | $ | 338 | $ | 3,992 | $ | 860 | 21.5 | % | $ | — | $ | (443 | ) | $ | 15 | $ | 3,560 | $ | 2.44 | ||||||||||||||||||||
| Impact from enacted tax law changes |
— | — | — | — | (10 | ) | — | — | — | 10 | 0.01 | |||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | — | — | 42 | — | (42 | ) | (0.03 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 4,264 | $ | (66 | ) | $ | 338 | $ | 3,992 | $ | 850 | 21.3 | % | $ | — | $ | (401 | ) | $ | 15 | $ | 3,528 | $ | 2.42 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Diluted Average Shares Outstanding |
1,458 | |||||||||||||||||||||||||||||||||||||||||||
| (1) | Taxes were computed for each of the items excluded from the company’s GAAP results based on the facts and tax assumptions associated with each item. |
Schedule 1.c
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Net Earnings and Tax Rate
(in millions of U.S. dollars and shares, except per share data)
(Unaudited)
| For the Three Months Ended December 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Income |
Benefit plan non- service expense / (income) |
Interest and other expense, net |
Earnings before income taxes |
Income taxes (1) |
Effective tax rate |
Gain on equity method investment transactions |
Equity method investment net losses / (earnings) |
Non- controlling interest earnings |
Net Earnings attributable to Mondelēz International |
Diluted EPS attributable to Mondelēz International |
||||||||||||||||||||||||||||||||||
| Reported (GAAP) |
$ | 1,149 | $ | (36 | ) | $ | 244 | $ | 941 | $ | 344 | 36.6 | % | $ | (452 | ) | $ | (110 | ) | $ | 3 | $ | 1,156 | $ | 0.80 | |||||||||||||||||||
| Simplify to Grow Program |
112 | 1 | — | 111 | 26 | — | — | — | 85 | 0.06 | ||||||||||||||||||||||||||||||||||
| Mark-to-market (gains)/losses from derivatives |
(58 | ) | — | (1 | ) | (57 | ) | (13 | ) | — | — | — | (44 | ) | (0.03 | ) | ||||||||||||||||||||||||||||
| Acquisition integration costs |
2 | — | — | 2 | 2 | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
| Net earnings from divestitures |
— | — | — | — | (3 | ) | — | 13 | — | (10 | ) | — | ||||||||||||||||||||||||||||||||
| Costs associated with JDE Peet’s transaction |
— | — | — | — | 11 | — | — | — | (11 | ) | (0.01 | ) | ||||||||||||||||||||||||||||||||
| Remeasurement of net monetary position |
2 | — | — | 2 | — | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
| Impact from pension participation changes |
— | — | (2 | ) | 2 | — | — | — | — | 2 | — | |||||||||||||||||||||||||||||||||
| Impact from resolution of tax matters |
(20 | ) | — | 28 | (48 | ) | (16 | ) | — | — | — | (32 | ) | (0.02 | ) | |||||||||||||||||||||||||||||
| Loss on debt extinguishment and related expenses |
— | — | (185 | ) | 185 | 46 | — | — | — | 139 | 0.10 | |||||||||||||||||||||||||||||||||
| Gain on equity method investment transactions |
— | — | — | — | (108 | ) | 452 | — | — | (344 | ) | (0.24 | ) | |||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | — | — | (15 | ) | — | 15 | 0.01 | |||||||||||||||||||||||||||||||||
| Rounding |
1 | — | — | 1 | — | — | — | — | 1 | — | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 1,188 | $ | (35 | ) | $ | 84 | $ | 1,139 | $ | 289 | 25.4 | % | $ | — | $ | (112 | ) | $ | 3 | $ | 959 | $ | 0.67 | ||||||||||||||||||||
| Impact from enacted tax law changes |
— | — | — | — | (6 | ) | — | — | — | 6 | — | |||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 1,188 | $ | (35 | ) | $ | 84 | $ | 1,139 | $ | 283 | 24.8 | % | $ | — | $ | (112 | ) | $ | 3 | $ | 965 | $ | 0.67 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Currency |
(25 | ) | (0.02 | ) | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Adjusted @ Constant FX (Non-GAAP) - As Recast |
$ | 940 | $ | 0.65 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Diluted Average Shares Outstanding |
1,439 | |||||||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended December 31, 2019 | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Income |
Benefit plan non- service expense / (income) |
Interest and other expense, net |
Earnings before income taxes |
Income taxes (1) |
Effective tax rate |
Gain on equity method investment transactions |
Equity method investment net losses / (earnings) |
Non- controlling interest earnings |
Net Earnings attributable to Mondelēz International |
Diluted EPS attributable to Mondelēz International |
||||||||||||||||||||||||||||||||||
| Reported (GAAP) |
$ | 906 | $ | (18 | ) | $ | 70 | $ | 854 | $ | 230 | 26.9 | % | $ | — | $ | (112 | ) | $ | 3 | $ | 733 | $ | 0.50 | ||||||||||||||||||||
| Simplify to Grow Program |
138 | — | — | 138 | 36 | — | — | — | 102 | 0.07 | ||||||||||||||||||||||||||||||||||
| Mark-to-market (gains)/losses from derivatives |
(22 | ) | — | 1 | (23 | ) | (5 | ) | — | — | — | (18 | ) | (0.01 | ) | |||||||||||||||||||||||||||||
| Acquisition-related costs |
1 | — | — | 1 | — | — | — | — | 1 | — | ||||||||||||||||||||||||||||||||||
| Net earnings from divestitures |
— | — | — | — | (4 | ) | — | 23 | — | (19 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
| Remeasurement of net monetary position |
(6 | ) | — | — | (6 | ) | — | — | — | — | (6 | ) | — | |||||||||||||||||||||||||||||||
| Impact from pension participation changes |
— | — | (3 | ) | 3 | 1 | — | — | — | 2 | — | |||||||||||||||||||||||||||||||||
| Impact from resolution of tax matters |
85 | — | — | 85 | 21 | — | — | — | 64 | 0.04 | ||||||||||||||||||||||||||||||||||
| U.S. tax reform discrete net tax (benefit)/expense |
— | — | — | — | (3 | ) | — | — | — | 3 | — | |||||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 1 | — | (11 | ) | — | 10 | 0.01 | |||||||||||||||||||||||||||||||||
| Rounding |
(1 | ) | — | — | (1 | ) | — | — | — | — | (1 | ) | — | |||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 1,101 | $ | (18 | ) | $ | 68 | $ | 1,051 | $ | 277 | 26.4 | % | $ | — | $ | (100 | ) | $ | 3 | $ | 871 | $ | 0.60 | ||||||||||||||||||||
| Impact from enacted tax law changes |
— | — | — | — | 2 | — | — | — | (2 | ) | — | |||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 1,101 | $ | (18 | ) | $ | 68 | $ | 1,051 | $ | 279 | 26.5 | % | $ | — | $ | (100 | ) | $ | 3 | $ | 869 | $ | 0.60 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Diluted Average Shares Outstanding |
1,453 | |||||||||||||||||||||||||||||||||||||||||||
| (1) | Taxes were computed for each of the items excluded from the company’s GAAP results based on the facts and tax assumptions associated with each item. |
Schedule 1.d
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Net Earnings and Tax Rate
(in millions of U.S. dollars and shares, except per share data)
(Unaudited)
| For the Three Months Ended September 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Income |
Benefit plan non- service expense / (income) |
Interest and other expense, net |
Earnings before income taxes |
Income taxes (1) |
Effective tax rate |
Gain on equity method investment transactions |
Equity method investment net losses / (earnings) |
Non- controlling interest earnings |
Net Earnings attributable to Mondelēz International |
Diluted EPS attributable to Mondelēz International |
||||||||||||||||||||||||||||||||||
| Reported (GAAP) |
$ | 1,135 | $ | (38 | ) | $ | 89 | $ | 1,084 | $ | 391 | 36.1 | % | $ | (345 | ) | $ | (84 | ) | $ | 3 | $ | 1,119 | $ | 0.78 | |||||||||||||||||||
| Simplify to Grow Program |
114 | — | — | 114 | 22 | — | — | — | 92 | 0.06 | ||||||||||||||||||||||||||||||||||
| Intangible asset impairment charges |
54 | — | — | 54 | 12 | — | — | — | 42 | 0.03 | ||||||||||||||||||||||||||||||||||
| Mark-to-market (gains)/losses from derivatives |
(145 | ) | — | 3 | (148 | ) | (27 | ) | — | — | — | (121 | ) | (0.08 | ) | |||||||||||||||||||||||||||||
| Acquisition-related costs |
— | — | — | — | (3 | ) | — | — | — | 3 | — | |||||||||||||||||||||||||||||||||
| Divestiture-related costs |
6 | — | — | 6 | — | — | — | — | 6 | — | ||||||||||||||||||||||||||||||||||
| Net earnings from divestitures |
— | — | — | — | (6 | ) | — | 17 | — | (11 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
| Remeasurement of net monetary position |
2 | — | — | 2 | — | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
| Impact from pension participation changes |
— | — | (3 | ) | 3 | 1 | — | — | — | 2 | — | |||||||||||||||||||||||||||||||||
| Gain on equity method investment transactions |
— | — | — | — | (77 | ) | 345 | — | — | (268 | ) | (0.19 | ) | |||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 2 | — | (37 | ) | — | 35 | 0.03 | |||||||||||||||||||||||||||||||||
| Rounding |
(1 | ) | — | — | (1 | ) | — | — | — | — | (1 | ) | — | |||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 1,165 | $ | (38 | ) | $ | 89 | $ | 1,114 | $ | 315 | 28.3 | % | $ | — | $ | (104 | ) | $ | 3 | $ | 900 | $ | 0.62 | ||||||||||||||||||||
| Impact from enacted tax law changes |
— | — | — | — | (30 | ) | — | — | — | 30 | 0.02 | |||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 1,165 | $ | (38 | ) | $ | 89 | $ | 1,114 | $ | 285 | 25.6 | % | $ | — | $ | (104 | ) | $ | 3 | $ | 930 | $ | 0.64 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Currency |
4 | 0.01 | ||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Adjusted @ Constant FX (Non-GAAP) - As Recast |
$ | 934 | $ | 0.65 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Diluted Average Shares Outstanding |
1,442 | |||||||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended September 30, 2019 | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Income |
Benefit plan non- service expense / (income) |
Interest and other expense, net |
Earnings before income taxes |
Income taxes (1) |
Effective tax rate |
Gain on equity method investment transactions |
Equity method investment net losses / (earnings) |
Non- controlling interest earnings |
Net Earnings attributable to Mondelēz International |
Diluted EPS attributable to Mondelēz International |
||||||||||||||||||||||||||||||||||
| Reported (GAAP) |
$ | 876 | $ | (13 | ) | $ | 205 | $ | 684 | $ | (633 | ) | (92.5 | )% | $ | — | $ | (114 | ) | $ | 5 | $ | 1,426 | $ | 0.98 | |||||||||||||||||||
| Simplify to Grow Program |
151 | (1 | ) | — | 152 | 29 | — | — | — | 123 | 0.08 | |||||||||||||||||||||||||||||||||
| Intangible asset impairment charges |
57 | — | — | 57 | 14 | — | — | — | 43 | 0.03 | ||||||||||||||||||||||||||||||||||
| Mark-to-market (gains)/losses from derivatives |
(20 | ) | — | (2 | ) | (18 | ) | (8 | ) | — | — | — | (10 | ) | (0.01 | ) | ||||||||||||||||||||||||||||
| Acquisition-related costs |
1 | — | — | 1 | 1 | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
| Divestiture-related costs |
(4 | ) | — | — | (4 | ) | (1 | ) | — | — | — | (3 | ) | — | ||||||||||||||||||||||||||||||
| Net earnings from divestitures |
— | — | — | — | (4 | ) | — | 23 | — | (19 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
| Gain on divestitures |
(3 | ) | — | — | (3 | ) | 1 | — | — | — | (4 | ) | — | |||||||||||||||||||||||||||||||
| Remeasurement of net monetary position |
1 | — | — | 1 | — | — | — | — | 1 | — | ||||||||||||||||||||||||||||||||||
| Impact from pension participation changes |
— | — | (3 | ) | 3 | — | — | — | — | 3 | — | |||||||||||||||||||||||||||||||||
| CEO transition remuneration |
3 | — | — | 3 | — | — | — | — | 3 | — | ||||||||||||||||||||||||||||||||||
| Loss related to interest rate swaps |
— | — | (111 | ) | 111 | — | — | — | — | 111 | 0.08 | |||||||||||||||||||||||||||||||||
| Swiss tax reform net impacts |
2 | — | — | 2 | 769 | — | — | — | (767 | ) | (0.53 | ) | ||||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 1 | — | (7 | ) | — | 6 | 0.01 | |||||||||||||||||||||||||||||||||
| Rounding |
1 | — | — | 1 | — | — | — | — | 1 | — | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 1,065 | $ | (14 | ) | $ | 89 | $ | 990 | $ | 169 | 17.1 | % | $ | — | $ | (98 | ) | $ | 5 | $ | 914 | $ | 0.63 | ||||||||||||||||||||
| Impact from enacted tax law changes |
— | — | — | — | (3 | ) | — | — | — | 3 | — | |||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 1,065 | $ | (14 | ) | $ | 89 | $ | 990 | $ | 166 | 16.8 | % | $ | — | $ | (98 | ) | $ | 5 | $ | 917 | $ | 0.63 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Diluted Average Shares Outstanding |
1,458 | |||||||||||||||||||||||||||||||||||||||||||
| (1) | Taxes were computed for each of the items excluded from the company’s GAAP results based on the facts and tax assumptions associated with each item. |
Schedule 1.e
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Net Earnings and Tax Rate
(in millions of U.S. dollars and shares, except per share data)
(Unaudited)
| For the Three Months Ended June 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Income |
Benefit plan non- service expense / (income) |
Interest and other expense, net |
Earnings before income taxes |
Income taxes (1) |
Effective tax rate |
Gain on equity method investment transactions |
Equity method investment net losses / (earnings) |
Non- controlling interest earnings |
Net Earnings attributable to Mondelēz International |
Diluted EPS attributable to Mondelēz International |
||||||||||||||||||||||||||||||||||
| Reported (GAAP) |
$ | 713 | $ | (31 | ) | $ | 85 | $ | 659 | $ | 341 | 51.7 | % | $ | (121 | ) | $ | (106 | ) | $ | 1 | $ | 544 | $ | 0.38 | |||||||||||||||||||
| Simplify to Grow Program |
76 | (4 | ) | — | 80 | 20 | — | — | — | 60 | 0.04 | |||||||||||||||||||||||||||||||||
| Intangible asset impairment charges |
90 | — | — | 90 | 21 | — | — | — | 69 | 0.05 | ||||||||||||||||||||||||||||||||||
| Mark-to-market (gains)/losses from derivatives |
2 | — | — | 2 | — | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
| Acquisition integration costs |
2 | — | — | 2 | — | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
| Acquisition-related costs |
10 | — | — | 10 | 2 | — | — | — | 8 | 0.01 | ||||||||||||||||||||||||||||||||||
| Divestiture-related costs |
(2 | ) | — | — | (2 | ) | — | — | — | — | (2 | ) | — | |||||||||||||||||||||||||||||||
| Net earnings from divestitures |
— | — | — | — | (1 | ) | — | 16 | — | (15 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
| Costs associated with JDE Peet’s transaction |
48 | — | — | 48 | (261 | ) | — | — | — | 309 | 0.21 | |||||||||||||||||||||||||||||||||
| Remeasurement of net monetary position |
3 | — | — | 3 | — | — | — | — | 3 | — | ||||||||||||||||||||||||||||||||||
| Impact from pension participation changes |
— | — | (3 | ) | 3 | — | — | — | — | 3 | — | |||||||||||||||||||||||||||||||||
| Gain on equity method investment transactions |
— | — | — | — | — | 121 | — | — | (121 | ) | (0.08 | ) | ||||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 4 | — | (23 | ) | — | 19 | 0.01 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 942 | $ | (35 | ) | $ | 82 | $ | 895 | $ | 126 | 14.1 | % | $ | — | $ | (113 | ) | $ | 1 | $ | 881 | $ | 0.61 | ||||||||||||||||||||
| Impact from enacted tax law changes |
— | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 942 | $ | (35 | ) | $ | 82 | $ | 895 | $ | 126 | 14.1 | % | $ | — | $ | (113 | ) | $ | 1 | $ | 881 | $ | 0.61 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Currency |
27 | 0.02 | ||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Adjusted @ Constant FX (Non-GAAP) - As Recast |
$ | 908 | $ | 0.63 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Diluted Average Shares Outstanding |
1,439 | |||||||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended June 30, 2019 | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Income |
Benefit plan non- service expense / (income) |
Interest and other expense, net |
Earnings before income taxes |
Income taxes (1) |
Effective tax rate |
Loss on equity method investment transactions |
Equity method investment net losses / (earnings) |
Non- controlling interest earnings |
Net Earnings attributable to Mondelēz International |
Diluted EPS attributable to Mondelēz International |
||||||||||||||||||||||||||||||||||
| Reported (GAAP) |
$ | 1,025 | $ | (12 | ) | $ | 101 | $ | 936 | $ | 216 | 23.1 | % | $ | 25 | $ | (109 | ) | $ | 1 | $ | 803 | $ | 0.55 | ||||||||||||||||||||
| Simplify to Grow Program |
83 | (5 | ) | — | 88 | 19 | — | — | — | 69 | 0.05 | |||||||||||||||||||||||||||||||||
| Mark-to-market (gains)/losses from derivatives |
(33 | ) | — | — | (33 | ) | (3 | ) | — | — | — | (30 | ) | (0.02 | ) | |||||||||||||||||||||||||||||
| Acquisition-related costs |
1 | — | — | 1 | — | — | — | — | 1 | — | ||||||||||||||||||||||||||||||||||
| Divestiture-related costs |
11 | — | — | 11 | 1 | — | — | — | 10 | 0.01 | ||||||||||||||||||||||||||||||||||
| Net earnings from divestitures |
(5 | ) | — | — | (5 | ) | (4 | ) | — | 21 | — | (22 | ) | (0.02 | ) | |||||||||||||||||||||||||||||
| Gain on divestitures |
(41 | ) | — | — | (41 | ) | (3 | ) | — | — | — | (38 | ) | (0.03 | ) | |||||||||||||||||||||||||||||
| Remeasurement of net monetary position |
(1 | ) | — | — | (1 | ) | — | — | — | — | (1 | ) | — | |||||||||||||||||||||||||||||||
| Impact from pension participation changes |
(35 | ) | — | — | (35 | ) | (9 | ) | — | — | — | (26 | ) | (0.02 | ) | |||||||||||||||||||||||||||||
| CEO transition remuneration |
3 | — | — | 3 | — | — | — | — | 3 | — | ||||||||||||||||||||||||||||||||||
| U.S. tax reform discrete net tax (benefit)/expense |
— | — | — | — | (1 | ) | — | — | — | 1 | — | |||||||||||||||||||||||||||||||||
| Loss on equity method investment transactions |
— | — | — | — | (2 | ) | (25 | ) | — | — | 27 | 0.02 | ||||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 1 | — | (8 | ) | — | 7 | 0.01 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 1,008 | $ | (17 | ) | $ | 101 | $ | 924 | $ | 215 | 23.3 | % | $ | — | $ | (96 | ) | $ | 1 | $ | 804 | $ | 0.55 | ||||||||||||||||||||
| Impact from enacted tax law changes |
— | — | — | — | (9 | ) | — | — | — | 9 | 0.01 | |||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | — | — | 1 | — | (1 | ) | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 1,008 | $ | (17 | ) | $ | 101 | $ | 924 | $ | 206 | 22.3 | % | $ | — | $ | (95 | ) | $ | 1 | $ | 812 | $ | 0.56 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Diluted Average Shares Outstanding |
1,458 | |||||||||||||||||||||||||||||||||||||||||||
| (1) | Taxes were computed for each of the items excluded from the company’s GAAP results based on the facts and tax assumptions associated with each item. |
Schedule 1.f
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Net Earnings and Tax Rate
(in millions of U.S. dollars and shares, except per share data)
(Unaudited)
| For the Three Months Ended March 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Income |
Benefit plan non- service expense / (income) |
Interest and other expense, net |
Earnings before income taxes |
Income taxes (1) |
Effective tax rate |
Gain on equity method investment transactions |
Equity method investment net losses / (earnings) |
Non- controlling interest earnings |
Net Earnings attributable to Mondelēz International |
Diluted EPS attributable to Mondelēz International |
||||||||||||||||||||||||||||||||||
| Reported (GAAP) |
$ | 856 | $ | (33 | ) | $ | 190 | $ | 699 | $ | 148 | 21.2 | % | $ | (71 | ) | $ | (121 | ) | $ | 7 | $ | 736 | $ | 0.51 | |||||||||||||||||||
| Simplify to Grow Program |
58 | — | — | 58 | 13 | — | — | — | 45 | 0.03 | ||||||||||||||||||||||||||||||||||
| Mark-to-market (gains)/losses from derivatives |
185 | — | 1 | 184 | 32 | — | — | — | 152 | 0.11 | ||||||||||||||||||||||||||||||||||
| Acquisition-related costs |
5 | — | — | 5 | 1 | — | — | — | 4 | — | ||||||||||||||||||||||||||||||||||
| Net earnings from divestitures |
— | — | — | — | (5 | ) | — | 28 | — | (23 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
| Remeasurement of net monetary position |
2 | — | — | 2 | — | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
| Impact from pension participation changes |
— | — | (3 | ) | 3 | 1 | — | — | — | 2 | — | |||||||||||||||||||||||||||||||||
| Loss related to interest rate swaps |
— | — | (103 | ) | 103 | 24 | — | — | — | 79 | 0.05 | |||||||||||||||||||||||||||||||||
| Gain on equity method investment transactions |
— | — | — | — | (17 | ) | 71 | — | — | (54 | ) | (0.04 | ) | |||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 1 | — | (6 | ) | — | 5 | 0.01 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 1,106 | $ | (33 | ) | $ | 85 | $ | 1,054 | $ | 198 | 18.8 | % | $ | — | $ | (99 | ) | $ | 7 | $ | 948 | $ | 0.66 | ||||||||||||||||||||
| Impact from enacted tax law changes |
— | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | — | — | (10 | ) | — | 10 | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 1,106 | $ | (33 | ) | $ | 85 | $ | 1,054 | $ | 198 | 18.8 | % | $ | — | $ | (109 | ) | $ | 7 | $ | 958 | $ | 0.66 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Currency |
44 | 0.03 | ||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Adjusted @ Constant FX (Non-GAAP) - As Recast |
$ | 1,002 | $ | 0.69 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Diluted Average Shares Outstanding |
1,445 | |||||||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended March 31, 2019 | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Income |
Benefit plan non- service expense / (income) |
Interest and other expense, net |
Earnings before income taxes |
Income taxes (1) |
Effective tax rate |
Gain on equity method investment transactions |
Equity method investment net losses / (earnings) |
Non- controlling interest earnings |
Net Earnings attributable to Mondelēz International |
Diluted EPS attributable to Mondelēz International |
||||||||||||||||||||||||||||||||||
| Reported (GAAP) |
$ | 1,036 | $ | (17 | ) | $ | 80 | $ | 973 | $ | 189 | 19.4 | % | $ | (23 | ) | $ | (166 | ) | $ | 6 | $ | 967 | $ | 0.66 | |||||||||||||||||||
| Simplify to Grow Program |
70 | — | — | 70 | 19 | — | — | — | 51 | 0.04 | ||||||||||||||||||||||||||||||||||
| Mark-to-market (gains)/losses from derivatives |
(16 | ) | — | — | (16 | ) | (3 | ) | — | — | — | (13 | ) | (0.01 | ) | |||||||||||||||||||||||||||||
| Divestiture-related costs |
(1 | ) | — | — | (1 | ) | — | — | — | — | (1 | ) | — | |||||||||||||||||||||||||||||||
| Net earnings from divestitures |
(4 | ) | — | — | (4 | ) | (3 | ) | — | 28 | — | (29 | ) | (0.02 | ) | |||||||||||||||||||||||||||||
| Remeasurement of net monetary position |
2 | — | — | 2 | — | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
| CEO transition remuneration |
3 | — | — | 3 | — | — | — | — | 3 | — | ||||||||||||||||||||||||||||||||||
| U.S. tax reform discrete net tax (benefit)/expense |
— | — | — | — | (1 | ) | — | — | — | 1 | — | |||||||||||||||||||||||||||||||||
| Gain on equity method investment transactions |
— | — | — | — | (5 | ) | 23 | — | — | (18 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 3 | — | (11 | ) | — | 8 | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 1,090 | $ | (17 | ) | $ | 80 | $ | 1,027 | $ | 199 | 19.4 | % | $ | — | $ | (149 | ) | $ | 6 | $ | 971 | $ | 0.66 | ||||||||||||||||||||
| Impact from enacted tax law changes |
— | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | — | — | 41 | — | (41 | ) | (0.02 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 1,090 | $ | (17 | ) | $ | 80 | $ | 1,027 | $ | 199 | 19.4 | % | $ | — | $ | (108 | ) | $ | 6 | $ | 930 | $ | 0.64 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Diluted Average Shares Outstanding |
1,461 | |||||||||||||||||||||||||||||||||||||||||||
| (1) | Taxes were computed for each of the items excluded from the company’s GAAP results based on the facts and tax assumptions associated with each item. |
Schedule 1.g
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Net Earnings and Tax Rate
(in millions of U.S. dollars and shares, except per share data)
(Unaudited)
| For the Twelve Months Ended December 31, 2019 | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Income |
Benefit plan non- service expense / (income) |
Interest and other expense, net |
Earnings before income taxes |
Income taxes (1) |
Effective tax rate |
Loss on equity method investment transactions |
Equity method investment net losses / (earnings) |
Non- controlling interest earnings |
Net Earnings attributable to Mondelēz International |
Diluted EPS attributable to Mondelēz International |
||||||||||||||||||||||||||||||||||
| Reported (GAAP) |
$ | 3,843 | $ | (60 | ) | $ | 456 | $ | 3,447 | $ | 2 | 0.1 | % | $ | 2 | $ | (501 | ) | $ | 15 | $ | 3,929 | $ | 2.69 | ||||||||||||||||||||
| Simplify to Grow Program |
442 | (6 | ) | — | 448 | 103 | — | — | — | 345 | 0.24 | |||||||||||||||||||||||||||||||||
| Intangible asset impairment charges |
57 | — | — | 57 | 14 | — | — | — | 43 | 0.03 | ||||||||||||||||||||||||||||||||||
| Mark-to-market (gains)/losses from derivatives |
(91 | ) | — | (1 | ) | (90 | ) | (19 | ) | — | — | — | (71 | ) | (0.05 | ) | ||||||||||||||||||||||||||||
| Acquisition-related costs |
3 | — | — | 3 | 1 | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
| Divestiture-related costs |
6 | — | — | 6 | — | — | — | — | 6 | — | ||||||||||||||||||||||||||||||||||
| Net earnings from divestitures |
(9 | ) | — | — | (9 | ) | (15 | ) | — | 95 | — | (89 | ) | (0.06 | ) | |||||||||||||||||||||||||||||
| Gain on divestitures |
(44 | ) | — | — | (44 | ) | (3 | ) | — | — | — | (41 | ) | (0.03 | ) | |||||||||||||||||||||||||||||
| Remeasurement of net monetary position |
(4 | ) | — | — | (4 | ) | — | — | — | — | (4 | ) | — | |||||||||||||||||||||||||||||||
| Impact from pension participation changes |
(35 | ) | — | (6 | ) | (29 | ) | (8 | ) | — | — | — | (21 | ) | (0.02 | ) | ||||||||||||||||||||||||||||
| Impact from resolution of tax matters |
85 | — | — | 85 | 21 | — | — | — | 64 | 0.05 | ||||||||||||||||||||||||||||||||||
| CEO transition remuneration |
9 | — | — | 9 | — | — | — | — | 9 | 0.01 | ||||||||||||||||||||||||||||||||||
| Loss related to interest rate swaps |
— | — | (111 | ) | 111 | — | — | — | — | 111 | 0.08 | |||||||||||||||||||||||||||||||||
| Swiss tax reform net impacts |
2 | — | — | 2 | 769 | — | — | — | (767 | ) | (0.53 | ) | ||||||||||||||||||||||||||||||||
| U.S. tax reform discrete net tax (benefit)/expense |
— | — | — | — | (5 | ) | — | — | — | 5 | — | |||||||||||||||||||||||||||||||||
| Loss on equity method investment transactions |
— | — | — | — | (6 | ) | (2 | ) | — | — | 8 | 0.01 | ||||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 6 | — | (37 | ) | — | 31 | 0.02 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 4,264 | $ | (66 | ) | $ | 338 | $ | 3,992 | $ | 860 | 21.5 | % | $ | — | $ | (443 | ) | $ | 15 | $ | 3,560 | $ | 2.44 | ||||||||||||||||||||
| Impact from enacted tax law changes |
— | — | — | — | (10 | ) | — | — | — | 10 | 0.01 | |||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | — | — | 42 | — | (42 | ) | (0.03 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 4,264 | $ | (66 | ) | $ | 338 | $ | 3,992 | $ | 850 | 21.3 | % | $ | — | $ | (401 | ) | $ | 15 | $ | 3,528 | $ | 2.42 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Currency |
216 | 0.15 | ||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Adjusted @ Constant FX (Non-GAAP) - As Recast |
$ | 3,744 | $ | 2.57 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Diluted Average Shares Outstanding |
1,458 | |||||||||||||||||||||||||||||||||||||||||||
| For the Twelve Months Ended December 31, 2018 | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Income |
Benefit plan non- service expense / (income) |
Interest and other expense, net |
Earnings before income taxes |
Income taxes (1) |
Effective tax rate |
Gain on equity method investment transactions |
Equity method investment net losses / (earnings) |
Non- controlling interest earnings |
Net Earnings attributable to Mondelēz International |
Diluted EPS attributable to Mondelēz International |
||||||||||||||||||||||||||||||||||
| Reported (GAAP) |
$ | 3,312 | $ | (50 | ) | $ | 520 | $ | 2,842 | $ | 773 | 27.2 | % | $ | (778 | ) | $ | (484 | ) | $ | 14 | $ | 3,317 | $ | 2.23 | |||||||||||||||||||
| Simplify to Grow Program |
626 | (5 | ) | — | 631 | 156 | — | — | — | 475 | 0.32 | |||||||||||||||||||||||||||||||||
| Intangible asset impairment charges |
68 | — | — | 68 | 16 | — | — | — | 52 | 0.03 | ||||||||||||||||||||||||||||||||||
| Mark-to-market (gains)/losses from derivatives |
(141 | ) | — | 1 | (142 | ) | (10 | ) | — | — | — | (132 | ) | (0.09 | ) | |||||||||||||||||||||||||||||
| Acquisition integration costs |
3 | — | — | 3 | — | — | — | — | 3 | — | ||||||||||||||||||||||||||||||||||
| Acquisition-related costs |
13 | — | — | 13 | 3 | — | — | — | 10 | 0.01 | ||||||||||||||||||||||||||||||||||
| Divestiture-related costs |
(1 | ) | — | — | (1 | ) | (2 | ) | — | — | — | 1 | — | |||||||||||||||||||||||||||||||
| Net earnings from divestitures |
(19 | ) | — | — | (19 | ) | (19 | ) | — | 103 | — | (103 | ) | (0.07 | ) | |||||||||||||||||||||||||||||
| Remeasurement of net monetary position |
11 | — | — | 11 | — | — | — | — | 11 | 0.01 | ||||||||||||||||||||||||||||||||||
| Impact from pension participation changes |
423 | — | (6 | ) | 429 | 108 | — | — | — | 321 | 0.22 | |||||||||||||||||||||||||||||||||
| Impact from resolution of tax matters |
(15 | ) | — | (4 | ) | (11 | ) | 6 | — | — | — | (17 | ) | (0.01 | ) | |||||||||||||||||||||||||||||
| CEO transition remuneration |
22 | — | — | 22 | 5 | — | — | — | 17 | 0.01 | ||||||||||||||||||||||||||||||||||
| Gain related to interest rate swaps |
— | — | 10 | (10 | ) | (2 | ) | — | — | — | (8 | ) | (0.01 | ) | ||||||||||||||||||||||||||||||
| Loss on debt extinguishment and related expenses |
— | — | (140 | ) | 140 | 35 | — | — | — | 105 | 0.07 | |||||||||||||||||||||||||||||||||
| U.S. tax reform discrete net tax (benefit)/expense |
— | — | — | — | (19 | ) | — | — | — | 19 | 0.01 | |||||||||||||||||||||||||||||||||
| Gain on equity method investment transactions |
— | — | — | — | (192 | ) | 778 | — | — | (586 | ) | (0.39 | ) | |||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | (10 | ) | — | 17 | — | (7 | ) | — | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 4,302 | $ | (55 | ) | $ | 381 | $ | 3,976 | $ | 848 | 21.3 | % | $ | — | $ | (364 | ) | $ | 14 | $ | 3,478 | $ | 2.34 | ||||||||||||||||||||
| Impact from enacted tax law changes |
— | — | — | — | (14 | ) | — | — | — | 14 | 0.01 | |||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | — | — | (6 | ) | — | 6 | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 4,302 | $ | (55 | ) | $ | 381 | $ | 3,976 | $ | 834 | 21.0 | % | $ | — | $ | (370 | ) | $ | 14 | $ | 3,498 | $ | 2.35 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Diluted Average Shares Outstanding |
1,486 | |||||||||||||||||||||||||||||||||||||||||||
| (1) | Taxes were computed for each of the items excluded from the company’s GAAP results based on the facts and tax assumptions associated with each item. |
Schedule 2.a
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Diluted EPS
(Unaudited)
| For the Three Months Ended March 31, |
||||||||||||||||
| 2021 | 2020 | $ Change | % Change | |||||||||||||
| Diluted EPS attributable to Mondelēz International (GAAP) |
$ | 0.68 | $ | 0.51 | $ | 0.17 | 33.3 | % | ||||||||
| Simplify to Grow Program |
0.07 | 0.03 | 0.04 | |||||||||||||
| Mark-to-market (gains)/losses from derivatives |
(0.07 | ) | 0.11 | (0.18 | ) | |||||||||||
| Acquisition-related costs |
0.01 | — | 0.01 | |||||||||||||
| Net earnings from divestitures |
— | (0.01 | ) | 0.01 | ||||||||||||
| Loss related to interest rate swaps |
— | 0.05 | (0.05 | ) | ||||||||||||
| Loss on debt extinguishment and related expenses |
0.07 | — | 0.07 | |||||||||||||
| Gain on equity method investment transactions |
— | (0.04 | ) | 0.04 | ||||||||||||
| Equity method investee items |
0.01 | 0.01 | — | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) |
$ | 0.77 | $ | 0.66 | $ | 0.11 | 16.7 | % | ||||||||
| Impact from enacted tax law changes |
— | — | — | |||||||||||||
| Change in equity method investee items |
0.03 | — | 0.03 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) - As Recast |
$ | 0.80 | $ | 0.66 | $ | 0.14 | 21.2 | % | ||||||||
| Impact of favorable currency |
(0.03 | ) | — | (0.03 | ) | |||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS @ Constant FX (Non-GAAP) - As Recast |
$ | 0.77 | $ | 0.66 | $ | 0.11 | 16.7 | % | ||||||||
|
|
|
|
|
|
|
|||||||||||
Schedule 2.b
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Diluted EPS
(Unaudited)
| For the Twelve Months Ended December 31, |
||||||||||||||||
| 2020 | 2019 | $ Change | % Change | |||||||||||||
| Diluted EPS attributable to Mondelēz International (GAAP) |
$ | 2.47 | $ | 2.69 | $ | (0.22 | ) | (8.2 | )% | |||||||
| Simplify to Grow Program |
0.20 | 0.24 | (0.04 | ) | ||||||||||||
| Intangible asset impairment charges |
0.08 | 0.03 | 0.05 | |||||||||||||
| Mark-to-market (gains)/losses from derivatives |
(0.01 | ) | (0.05 | ) | 0.04 | |||||||||||
| Acquisition-related costs |
0.01 | — | 0.01 | |||||||||||||
| Net earnings from divestitures |
(0.04 | ) | (0.06 | ) | 0.02 | |||||||||||
| Gain on divestitures |
— | (0.03 | ) | 0.03 | ||||||||||||
| Costs associated with JDE Peet’s transaction |
0.20 | — | 0.20 | |||||||||||||
| Remeasurement of net monetary position |
0.01 | — | 0.01 | |||||||||||||
| Impact from pension participation changes |
0.01 | (0.02 | ) | 0.03 | ||||||||||||
| Impact from resolution of tax matters |
(0.02 | ) | 0.05 | (0.07 | ) | |||||||||||
| CEO transition remuneration |
— | 0.01 | (0.01 | ) | ||||||||||||
| Loss related to interest rate swaps |
0.05 | 0.08 | (0.03 | ) | ||||||||||||
| Loss on debt extinguishment and related expenses |
0.10 | — | 0.10 | |||||||||||||
| Swiss tax reform net impacts |
— | (0.53 | ) | 0.53 | ||||||||||||
| (Gain)/loss on equity method investment transactions |
(0.55 | ) | 0.01 | (0.56 | ) | |||||||||||
| Equity method investee items |
0.05 | 0.02 | 0.03 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) |
$ | 2.56 | $ | 2.44 | $ | 0.12 | 4.9 | % | ||||||||
| Impact from enacted tax law changes |
0.02 | 0.01 | 0.01 | |||||||||||||
| Change in equity method investee items |
0.01 | (0.03 | ) | 0.04 | ||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) - As Recast |
$ | 2.59 | $ | 2.42 | $ | 0.17 | 7.0 | % | ||||||||
| Impact of unfavorable currency |
0.04 | — | 0.04 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS @ Constant FX (Non-GAAP) - As Recast |
$ | 2.63 | $ | 2.42 | $ | 0.21 | 8.7 | % | ||||||||
|
|
|
|
|
|
|
|||||||||||
Schedule 2.c
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Diluted EPS
(Unaudited)
| For the Three Months Ended December 31, |
||||||||||||||||
| 2020 | 2019 | $ Change | % Change | |||||||||||||
| Diluted EPS attributable to Mondelēz International (GAAP) |
$ | 0.80 | $ | 0.50 | $ | 0.30 | 60.0 | % | ||||||||
| Simplify to Grow Program |
0.06 | 0.07 | (0.01 | ) | ||||||||||||
| Mark-to-market (gains)/losses from derivatives |
(0.03 | ) | (0.01 | ) | (0.02 | ) | ||||||||||
| Net earnings from divestitures |
— | (0.01 | ) | 0.01 | ||||||||||||
| Costs associated with JDE Peet’s transaction |
(0.01 | ) | — | (0.01 | ) | |||||||||||
| Impact from resolution of tax matters |
(0.02 | ) | 0.04 | (0.06 | ) | |||||||||||
| Loss on debt extinguishment and related expenses |
0.10 | — | 0.10 | |||||||||||||
| Gain on equity method investment transactions |
(0.24 | ) | — | (0.24 | ) | |||||||||||
| Equity method investee items |
0.01 | 0.01 | — | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) |
$ | 0.67 | $ | 0.60 | $ | 0.07 | 11.7 | % | ||||||||
| Impact from enacted tax law changes |
— | — | — | |||||||||||||
| Change in equity method investee items |
— | — | — | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) - As Recast |
$ | 0.67 | $ | 0.60 | $ | 0.07 | 11.7 | % | ||||||||
| Impact of favorable currency |
(0.02 | ) | — | (0.02 | ) | |||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS @ Constant FX (Non-GAAP) - As Recast |
$ | 0.65 | $ | 0.60 | $ | 0.05 | 8.3 | % | ||||||||
|
|
|
|
|
|
|
|||||||||||
Schedule 2.d
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Diluted EPS
(Unaudited)
| For the Three Months Ended September 30, |
||||||||||||||||
| 2020 | 2019 | $ Change | % Change | |||||||||||||
| Diluted EPS attributable to Mondelēz International (GAAP) |
$ | 0.78 | $ | 0.98 | $ | (0.20 | ) | (20.4 | )% | |||||||
| Simplify to Grow Program |
0.06 | 0.08 | (0.02 | ) | ||||||||||||
| Intangible asset impairment charges |
0.03 | 0.03 | — | |||||||||||||
| Mark-to-market (gains)/losses from derivatives |
(0.08 | ) | (0.01 | ) | (0.07 | ) | ||||||||||
| Net earnings from divestitures |
(0.01 | ) | (0.01 | ) | — | |||||||||||
| Loss related to interest rate swaps |
— | 0.08 | (0.08 | ) | ||||||||||||
| Swiss tax reform net impacts |
— | (0.53 | ) | 0.53 | ||||||||||||
| Gain on equity method investment transactions |
(0.19 | ) | — | (0.19 | ) | |||||||||||
| Equity method investee items |
0.03 | 0.01 | 0.02 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) |
$ | 0.62 | $ | 0.63 | $ | (0.01 | ) | (1.6 | )% | |||||||
| Impact from enacted tax law changes |
0.02 | — | 0.02 | |||||||||||||
| Change in equity method investee items |
— | — | — | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) - As Recast |
$ | 0.64 | $ | 0.63 | $ | 0.01 | 1.6 | % | ||||||||
| Impact of unfavorable currency |
0.01 | — | 0.01 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS @ Constant FX (Non-GAAP) - As Recast |
$ | 0.65 | $ | 0.63 | $ | 0.02 | 3.2 | % | ||||||||
|
|
|
|
|
|
|
|||||||||||
Schedule 2.e
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Diluted EPS
(Unaudited)
| For the Three Months Ended June 30, |
||||||||||||||||
| 2020 | 2019 | $ Change | % Change | |||||||||||||
| Diluted EPS attributable to Mondelēz International (GAAP) |
$ | 0.38 | $ | 0.55 | $ | (0.17 | ) | (30.9 | )% | |||||||
| Simplify to Grow Program |
0.04 | 0.05 | (0.01 | ) | ||||||||||||
| Intangible asset impairment charges |
0.05 | — | 0.05 | |||||||||||||
| Mark-to-market (gains)/losses from derivatives |
— | (0.02 | ) | 0.02 | ||||||||||||
| Acquisition-related costs |
0.01 | — | 0.01 | |||||||||||||
| Divestiture-related costs |
— | 0.01 | (0.01 | ) | ||||||||||||
| Net earnings from divestitures |
(0.01 | ) | (0.02 | ) | 0.01 | |||||||||||
| Gain on divestitures |
— | (0.03 | ) | 0.03 | ||||||||||||
| Costs associated with JDE Peet’s transaction |
0.21 | — | 0.21 | |||||||||||||
| Impact from pension participation changes |
— | (0.02 | ) | 0.02 | ||||||||||||
| (Gain)/loss on equity method investment transactions |
(0.08 | ) | 0.02 | (0.10 | ) | |||||||||||
| Equity method investee items |
0.01 | 0.01 | — | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) |
$ | 0.61 | $ | 0.55 | $ | 0.06 | 10.9 | % | ||||||||
| Impact from enacted tax law changes |
— | 0.01 | (0.01 | ) | ||||||||||||
| Change in equity method investee items |
— | — | — | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) - As Recast |
$ | 0.61 | $ | 0.56 | $ | 0.05 | 8.9 | % | ||||||||
| Impact of unfavorable currency |
0.02 | — | 0.02 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS @ Constant FX (Non-GAAP) - As Recast |
$ | 0.63 | $ | 0.56 | $ | 0.07 | 12.5 | % | ||||||||
|
|
|
|
|
|
|
|||||||||||
Schedule 2.f
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Diluted EPS
(Unaudited)
| For the Three Months Ended March 31, |
||||||||||||||||
| 2020 | 2019 | $ Change | % Change | |||||||||||||
| Diluted EPS attributable to Mondelēz International (GAAP) |
$ | 0.51 | $ | 0.66 | $ | (0.15 | ) | (22.7 | )% | |||||||
| Simplify to Grow Program |
0.03 | 0.04 | (0.01 | ) | ||||||||||||
| Mark-to-market (gains)/losses from derivatives |
0.11 | (0.01 | ) | 0.12 | ||||||||||||
| Net earnings from divestitures |
(0.01 | ) | (0.02 | ) | 0.01 | |||||||||||
| Loss related to interest rate swaps |
0.05 | — | 0.05 | |||||||||||||
| Gain on equity method investment transactions |
(0.04 | ) | (0.01 | ) | (0.03 | ) | ||||||||||
| Equity method investee items |
0.01 | — | 0.01 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) |
$ | 0.66 | $ | 0.66 | $ | — | 0.0 | % | ||||||||
| Impact from enacted tax law changes |
— | — | — | |||||||||||||
| Change in equity method investee items |
— | (0.02 | ) | 0.02 | ||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) - As Recast |
$ | 0.66 | $ | 0.64 | $ | 0.02 | 3.1 | % | ||||||||
| Impact of unfavorable currency |
0.03 | — | 0.03 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS @ Constant FX (Non-GAAP) - As Recast |
$ | 0.69 | $ | 0.64 | $ | 0.05 | 7.8 | % | ||||||||
|
|
|
|
|
|
|
|||||||||||
Schedule 2.g
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Diluted EPS
(Unaudited)
| For the Twelve Months Ended December 31, |
||||||||||||||||
| 2019 | 2018 | $ Change | % Change | |||||||||||||
| Diluted EPS attributable to Mondelēz International (GAAP) |
$ | 2.69 | $ | 2.23 | $ | 0.46 | 20.6 | % | ||||||||
| Simplify to Grow Program |
0.24 | 0.32 | (0.08 | ) | ||||||||||||
| Intangible asset impairment charges |
0.03 | 0.03 | — | |||||||||||||
| Mark-to-market (gains)/losses from derivatives |
(0.05 | ) | (0.09 | ) | 0.04 | |||||||||||
| Acquisition-related costs |
— | 0.01 | (0.01 | ) | ||||||||||||
| Net earnings from divestitures |
(0.06 | ) | (0.07 | ) | 0.01 | |||||||||||
| Gain on divestitures |
(0.03 | ) | — | (0.03 | ) | |||||||||||
| Remeasurement of net monetary position |
— | 0.01 | (0.01 | ) | ||||||||||||
| Impact from pension participation changes |
(0.02 | ) | 0.22 | (0.24 | ) | |||||||||||
| Impact from resolution of tax matters |
0.05 | (0.01 | ) | 0.06 | ||||||||||||
| CEO transition remuneration |
0.01 | 0.01 | — | |||||||||||||
| (Gain)/loss related to interest rate swaps |
0.08 | (0.01 | ) | 0.09 | ||||||||||||
| Loss on debt extinguishment and related expenses |
— | 0.07 | (0.07 | ) | ||||||||||||
| Swiss tax reform net impacts |
(0.53 | ) | — | (0.53 | ) | |||||||||||
| U.S. tax reform discrete net tax (benefit)/expense |
— | 0.01 | (0.01 | ) | ||||||||||||
| (Gain)/loss on equity method investment transactions |
0.01 | (0.39 | ) | 0.40 | ||||||||||||
| Equity method investee items |
0.02 | — | 0.02 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) |
$ | 2.44 | $ | 2.34 | $ | 0.10 | 4.3 | % | ||||||||
| Impact from enacted tax law changes |
0.01 | 0.01 | — | |||||||||||||
| Change in equity method investee items |
(0.03 | ) | — | (0.03 | ) | |||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) - As Recast |
$ | 2.42 | $ | 2.35 | $ | 0.07 | 3.0 | % | ||||||||
| Impact of unfavorable currency |
0.15 | — | 0.15 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS @ Constant FX (Non-GAAP) - As Recast |
$ | 2.57 | $ | 2.35 | $ | 0.22 | 9.4 | % | ||||||||
|
|
|
|
|
|
|
|||||||||||
Exhibit 99.2
Non-GAAP Financial Measures – Additional Information
We use non-GAAP financial information and believe it is useful to investors as it provides additional information to facilitate comparisons of historical operating results, identify trends in our underlying operating results, and provide additional insight and transparency on how we evaluate our business. We use non-GAAP financial measures to budget, make operating and strategic decisions and evaluate our performance. We have detailed below the adjustments that we make in our non-GAAP financial measure that was affected by the exclusion of the initial impacts from all enacted tax law changes. Our adjustments generally fall within the following categories: acquisition & divestiture activities, gains and losses on intangible asset sales and non-cash impairments, major program restructuring activities, constant currency and related adjustments, major program financing and hedging activities and other major items affecting comparability of operating results. We believe the non-GAAP measures should always be considered along with the related U.S. GAAP financial measures.
The definitions of our non-GAAP financial measures now reflect the exclusion of the initial impacts from all enacted tax law changes. For all periods presented in this Form 8-K, our non-GAAP financial measure Adjusted EPS definition has been updated below. As new events or circumstances arise, this definition could change over time. When definitions change, we provide the updated definitions and present the related non-GAAP historical results on a comparable basis (1).
Adjusted EPS – defined as diluted EPS attributable to Mondelēz International from continuing operations excluding the impacts of the Simplify to Grow Program (2); gains or losses (including non-cash impairment charges) on goodwill and intangible assets; net earnings from divestitures (3); divestiture (3) or acquisition gains or losses and related divestiture (3), acquisition and integration costs; remeasurement of net monetary position (4); mark-to-market impacts from commodity and forecasted currency transaction derivative contracts (5); impacts from resolution of tax matters (6); CEO transition remuneration (7); impact from pension participation changes (8); incremental expenses related to the 2017 malware incident; losses on debt extinguishment and related expenses; gains or losses on interest rate swaps no longer designated as accounting cash flow hedges due to changed financing and hedging plans; gains or losses on equity method investment transactions; costs associated with the JDE Peet’s transaction; and initial impacts from all enacted tax law changes (9). Similarly, within Adjusted EPS, our equity method investment net earnings exclude our proportionate share of our investees’ significant operating and non-operating items (10). We believe that Adjusted EPS provides improved comparability of underlying operating results. We also evaluate growth in our Adjusted EPS on a constant currency basis (11).
| (1) | When items no longer impact our current or future presentation of non-GAAP operating results, we remove these items from our non-GAAP definitions. Beginning with the second quarter of 2021, we added to the non-GAAP definitions the exclusion of initial impacts from all enacted tax law changes. Refer to footnote (9) below. |
| (2) | Non-GAAP adjustments related to the Simplify to Grow Program reflect costs incurred that relate to the objectives of our program to transform our supply chain network and organizational structure. Costs that do not meet the program objectives are not reflected in the non-GAAP adjustments. |
| (3) | Divestitures include completed sales of businesses (including the partial or full sale of an equity method investment) and exits of major product lines upon completion of a sale or licensing agreement. As we record our share of KDP and JDE Peet’s ongoing earnings on a one-quarter lag basis, any KDP or JDE Peet’s ownership reductions are reflected as divestitures within our non-GAAP results the following quarter. Refer to Note 2, Acquisitions and Divestitures, and Note 7, Equity Method Investments, in our Annual Report on Form 10-K for the year ended December 31, 2020 for more information on acquisitions and divestitures impacting the comparability of our results. |
| (4) | During the third quarter of 2018, as we began to apply highly inflationary accounting for Argentina, we excluded the remeasurement gains or losses related to remeasuring net monetary assets or liabilities in Argentina during the period to be consistent with our prior accounting for these remeasurement gains/losses for Venezuela when it was subject to highly inflationary accounting prior to deconsolidation in 2015. Refer to Note 1, Summary of Significant Accounting Policies, in our Annual Report on Form 10-K for the year ended December 31, 2020 for additional information. |
| (5) | We exclude unrealized gains and losses (mark-to-market impacts) from outstanding commodity and forecasted currency transaction derivatives from our non-GAAP earnings measures until such time that the related exposures impact our operating results. Since we purchase commodity and forecasted currency contracts to mitigate price volatility primarily for inventory requirements in future periods, we made this adjustment to remove the volatility of these future inventory purchases on current operating results to facilitate comparisons of our underlying operating performance across periods. We also discontinued designating commodity and forecasted currency transaction derivatives for hedge accounting treatment. To facilitate comparisons of our underlying operating results, we have recast all historical non-GAAP earnings measures to exclude the mark-to-market impacts. |
| (6) | Refer to Note 14, Commitments and Contingencies – Tax Matters, in our Annual Report on Form 10-K for the year ended December 31, 2020 for additional information. |
| (7) | On November 20, 2017, Dirk Van de Put succeeded Irene Rosenfeld as CEO of Mondelēz International in advance of her retirement at the end of March 2018. In order to incent Mr. Van de Put to join us, we provided him compensation with a total combined target value of $42.5 million to make him whole for incentive awards he forfeited or grants that were not made to him when he left his former employer. The compensation we granted took the form of cash, deferred stock units, performance share units and stock options. In connection with Irene Rosenfeld’s retirement, we made her outstanding grants of performance share units for the 2016-2018 and 2017-2019 performance cycles eligible for continued vesting and approved a $0.5 million salary for her service as Chairman from January through March 2018. We refer to these elements of Mr. Van de Put’s and Ms. Rosenfeld’s compensation arrangements together as “CEO transition remuneration.” We are excluding amounts we expense as CEO transition remuneration from our 2017 and future non-GAAP results because those amounts are not part of our regular compensation program and are incremental to amounts we would have incurred as ongoing CEO compensation. As a result, in 2017, we excluded amounts expensed for the cash payment to Mr. Van de Put and partial vesting of his equity grants. In 2018, we excluded amounts paid for Ms. Rosenfeld’s service as Chairman and partial vesting of Mr. Van de Put’s and Ms. Rosenfeld’s equity grants. In 2019, we excluded amounts related to the partial vesting of Mr. Van de Put’s equity grants. During the first quarter of 2020, Mr. Van de Put’s equity grants became fully vested. |
| (8) | The impact from pension participation changes represents the charges incurred when employee groups are withdrawn from multiemployer pension plans and other changes in employee group pension plan participation. We exclude these charges from our non-GAAP results because those amounts do not reflect our ongoing pension obligations. See Note 11, Benefit Plans, in our Annual Report on Form 10-K for the year ended December 31, 2020 for more information on the multiemployer pension plan withdrawal. |
| (9) | We have excluded the initial impacts from all enacted tax law changes. Initial impacts include items such as the remeasurement of deferred tax balances and the transition tax from the 2017 U.S. tax reform. Previously, we only excluded the initial impacts from material tax reforms, specifically the impacts of the 2019 Swiss tax reform and 2017 U.S. tax reform. We exclude initial impacts from all enacted tax law changes from our Adjusted EPS as they do not reflect our ongoing tax obligations under the enacted tax law changes. Refer to Note 16, Income Taxes, in our Annual Report on Form 10-K for the year ended December 31, 2020 for more information on the impact of Swiss and U.S. tax reform. |
| (10) | We have excluded our proportionate share of our equity method investees’ significant operating and non-operating items, such as acquisition and divestiture related costs, restructuring program costs and initial impacts from all enacted tax law changes, in order to provide investors with a comparable view of our performance across periods. Although we have shareholder rights and board representation commensurate with our ownership interests in our equity method investees and review the underlying operating results and significant operating and non-operating items with them each reporting period, we do not have direct control over their operations or resulting revenue and expenses. Our use of equity method investment net earnings on an adjusted basis is not intended to imply that we have any such control. Our GAAP “diluted EPS attributable to Mondelēz International from continuing operations” includes all of the investees’ significant operating and non-operating items. |
| (11) | Constant currency operating results are calculated by dividing or multiplying, as appropriate, the current-period local currency operating results by the currency exchange rates used to translate the financial statements in the comparable prior-year period to determine what the current-period U.S. dollar operating results would have been if the currency exchange rate had not changed from the comparable prior-year period. |
We believe that the presentation of these non-GAAP financial measures, when considered together with our U.S. GAAP financial measures and the reconciliations to the corresponding U.S. GAAP financial measures, helps provide a more complete understanding of the factors and trends affecting our business than could be obtained absent these disclosures. Because non-GAAP financial measures vary among companies, the non-GAAP financial measures presented in this report may not be comparable to similarly titled measures used by other companies. Our use of these non-GAAP financial measures is not meant to be considered in isolation or as a substitute for any U.S. GAAP financial measure. A limitation of the non-GAAP financial measures is they do not include all items of income and expense that affect us and have an impact on our U.S. GAAP reported results. The best way to address this limitation is by evaluating our non-GAAP financial measures in combination with our U.S. GAAP reported results and carefully evaluating the reconciliations of U.S. GAAP reported figures to the non-GAAP financial measures.