XML 48 R29.htm IDEA: XBRL DOCUMENT v3.6.0.2
Divestitures and Acquisitions (Tables)
12 Months Ended
Dec. 31, 2016
Summary Financial Information for Equity Method Investments

Summary Financial Information for Equity Method Investments:

Summarized financial information for JDE, Keurig, DSF and our other equity method investments is reflected below.

 

            As of December 31,  
            2016      2015  
            (in millions)  

Current assets

      $ 4,458      $ 3,943  

Noncurrent assets

        35,089        20,936  
     

 

 

    

 

 

 

Total assets

      $ 39,547      $ 24,879  

Current liabilities

      $ 4,148      $ 2,779  

Noncurrent liabilities

        16,472        9,880  
     

 

 

    

 

 

 

Total liabilities

      $ 20,620      $ 12,659  

Total net equity of investees

      $ 18,927      $ 12,220  

Mondelēz International ownership interests

        24%-50%        40%-50%  
     

 

 

    

 

 

 

Mondelēz International share of investee net equity (1)

      $ 5,145      $ 5,387  

Keurig shareholder loan

        440         
     

 

 

    

 

 

 

Equity method investments

      $ 5,585      $ 5,387  
     

 

 

    

 

 

 
     For the Years Ended December 31,  
     2016      2015      2014  
     (in millions)  

Net revenues

   $ 10,923      $ 4,993      $ 2,721  

Gross profit

     4,219        1,551        921  

Income from continuing operations

     839        96        226  

Net income

     839        97        226  

Net income attributable to investees

   $ 838      $ 97      $ 226  

Mondelēz International ownership interests

     24%-50%        40%-50%        40%-50%  
  

 

 

    

 

 

    

 

 

 

Mondelēz International share of investee net income

   $ 281      $ 56      $ 113  

Keurig shareholder loan interest income

     20                
  

 

 

    

 

 

    

 

 

 

Equity method investment net earnings (2)

   $ 301      $ 56      $ 113  
  

 

 

    

 

 

    

 

 

 

 

  (1) Includes approximately $325 million of basis differences between the U.S. GAAP accounting basis for our equity method investments and the U.S. GAAP accounting basis of our investees’ equity.
  (2) Historically, we have recorded income from equity method investments within our operating income as these investments operated as extensions of our base business. Beginning in the third quarter of 2015, to align with the accounting for JDE earnings, we began to record the earnings from our equity method investments in after-tax equity method investment earnings outside of operating income. For the six months ended December 31, 2015, after-tax equity method investment net earnings were less than $1 million on a combined basis. Earnings from equity method investments recorded within segment operating income were $56 million for the six months ended July 2, 2015 and $113 million for the year ended December 31, 2014. See Note 1, Summary of Significant Accounting Policies – Principles of Consolidation, for additional information.