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 Six Months Ended June 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||
| 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) |
$ | 2,155 | $ | (98 | ) | $ | 276 | $ | 1,977 | $ | 610 | 30.9 | % | $ | (495 | ) | $ | (185 | ) | $ | 8 | $ | 2,039 | $ | 1.44 | |||||||||||||||||||
| Simplify to Grow Program |
254 | (1 | ) | — | 255 | 66 | — | — | — | 189 | 0.13 | |||||||||||||||||||||||||||||||||
| Intangible asset impairment charges |
32 | — | — | 32 | 8 | — | — | — | 24 | 0.02 | ||||||||||||||||||||||||||||||||||
| Mark-to-market (gains)/losses from derivatives |
(138 | ) | — | (4 | ) | (134 | ) | (18 | ) | — | — | — | (116 | ) | (0.08 | ) | ||||||||||||||||||||||||||||
| Acquisition integration costs |
3 | — | — | 3 | 1 | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
| Acquisition-related costs |
24 | — | — | 24 | 4 | — | — | — | 20 | 0.01 | ||||||||||||||||||||||||||||||||||
| Gain on acquisition |
(9 | ) | — | — | (9 | ) | (2 | ) | — | — | — | (7 | ) | — | ||||||||||||||||||||||||||||||
| Remeasurement of net monetary position |
8 | — | — | 8 | — | — | — | — | 8 | — | ||||||||||||||||||||||||||||||||||
| Impact from pension participation changes |
45 | 14 | (6 | ) | 37 | 8 | — | — | — | 29 | 0.02 | |||||||||||||||||||||||||||||||||
| Impact from resolution of tax matters |
(5 | ) | — | 2 | (7 | ) | (1 | ) | — | — | — | (6 | ) | — | ||||||||||||||||||||||||||||||
| Loss on debt extinguishment and related expenses |
— | — | (137 | ) | 137 | 34 | — | — | — | 103 | 0.07 | |||||||||||||||||||||||||||||||||
| Initial impacts from enacted tax law changes |
— | — | — | — | (99 | ) | — | — | — | 99 | 0.07 | |||||||||||||||||||||||||||||||||
| Gain on equity method investment transactions |
— | — | — | — | (125 | ) | 495 | — | — | (370 | ) | (0.26 | ) | |||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 4 | — | (67 | ) | — | 63 | 0.04 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 2,369 | $ | (85 | ) | $ | 131 | $ | 2,323 | $ | 490 | 21.1 | % | $ | — | $ | (252 | ) | $ | 8 | $ | 2,077 | $ | 1.46 | ||||||||||||||||||||
| Net earnings from divestitures - KDP |
— | — | — | — | (4 | ) | — | 16 | — | (12 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | (1 | ) | — | 3 | — | (2 | ) | — | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 2,369 | $ | (85 | ) | $ | 131 | $ | 2,323 | $ | 485 | 20.9 | % | $ | — | $ | (233 | ) | $ | 8 | $ | 2,063 | $ | 1.45 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Currency |
(110 | ) | (0.07 | ) | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Adjusted @ Constant FX (Non-GAAP) - As Recast |
$ | 1,953 | $ | 1.38 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Diluted Average Shares Outstanding |
1,419 | |||||||||||||||||||||||||||||||||||||||||||
| For the Six 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) |
$ | 1,569 | $ | (64 | ) | $ | 275 | $ | 1,358 | $ | 489 | 36.0 | % | $ | (192 | ) | $ | (227 | ) | $ | 8 | $ | 1,280 | $ | 0.89 | |||||||||||||||||||
| Simplify to Grow Program |
134 | (4 | ) | — | 138 | 33 | — | — | — | 105 | 0.07 | |||||||||||||||||||||||||||||||||
| Intangible asset impairment charges |
90 | — | — | 90 | 21 | — | — | — | 69 | 0.05 | ||||||||||||||||||||||||||||||||||
| Mark-to-market (gains)/losses from derivatives |
187 | — | 1 | 186 | 32 | — | — | — | 154 | 0.11 | ||||||||||||||||||||||||||||||||||
| Acquisition integration costs |
2 | — | — | 2 | — | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
| Acquisition-related costs |
15 | — | — | 15 | 3 | — | — | — | 12 | 0.01 | ||||||||||||||||||||||||||||||||||
| Divestiture-related costs |
(2 | ) | — | — | (2 | ) | — | — | — | — | (2 | ) | — | |||||||||||||||||||||||||||||||
| Net earnings from divestitures |
— | — | — | — | (6 | ) | — | 44 | — | (38 | ) | (0.02 | ) | |||||||||||||||||||||||||||||||
| Costs associated with JDE Peet’s transaction |
48 | — | — | 48 | (261 | ) | — | — | — | 309 | 0.21 | |||||||||||||||||||||||||||||||||
| Remeasurement of net monetary position |
5 | — | — | 5 | — | — | — | — | 5 | — | ||||||||||||||||||||||||||||||||||
| Impact from pension participation changes |
— | — | (6 | ) | 6 | 1 | — | — | — | 5 | — | |||||||||||||||||||||||||||||||||
| Loss related to interest rate swaps |
— | — | (103 | ) | 103 | 24 | — | — | — | 79 | 0.06 | |||||||||||||||||||||||||||||||||
| Gain on equity method investment transactions |
— | — | — | — | (17 | ) | 192 | — | — | (175 | ) | (0.12 | ) | |||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 5 | — | (39 | ) | — | 34 | 0.02 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 2,048 | $ | (68 | ) | $ | 167 | $ | 1,949 | $ | 324 | 16.6 | % | $ | — | $ | (222 | ) | $ | 8 | $ | 1,839 | $ | 1.28 | ||||||||||||||||||||
| Net earnings from divestitures - KDP |
— | — | — | — | (3 | ) | — | 12 | — | (9 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | (1 | ) | — | 5 | — | (4 | ) | — | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 2,048 | $ | (68 | ) | $ | 167 | $ | 1,949 | $ | 320 | 16.4 | % | $ | — | $ | (205 | ) | $ | 8 | $ | 1,826 | $ | 1.27 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Diluted Average Shares Outstanding |
1,442 | |||||||||||||||||||||||||||||||||||||||||||
| (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 Three Months Ended June 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||
| 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) |
$ | 872 | $ | (54 | ) | $ | 58 | $ | 868 | $ | 398 | 45.9 | % | $ | (502 | ) | $ | (107 | ) | $ | 1 | $ | 1,078 | $ | 0.76 | |||||||||||||||||||
| Simplify to Grow Program |
132 | (1 | ) | — | 133 | 35 | — | — | — | 98 | 0.07 | |||||||||||||||||||||||||||||||||
| Intangible asset impairment charges |
32 | — | — | 32 | 8 | — | — | — | 24 | 0.02 | ||||||||||||||||||||||||||||||||||
| Mark-to-market (gains)/losses from derivatives |
(20 | ) | — | (3 | ) | (17 | ) | 4 | — | — | — | (21 | ) | (0.02 | ) | |||||||||||||||||||||||||||||
| Acquisition integration costs |
2 | — | — | 2 | 1 | — | — | — | 1 | — | ||||||||||||||||||||||||||||||||||
| Acquisition-related costs |
17 | — | — | 17 | 3 | — | — | — | 14 | 0.01 | ||||||||||||||||||||||||||||||||||
| Remeasurement of net monetary position |
3 | — | — | 3 | — | — | — | — | 3 | — | ||||||||||||||||||||||||||||||||||
| Impact from pension participation changes |
44 | 14 | (3 | ) | 33 | 7 | — | — | — | 26 | 0.02 | |||||||||||||||||||||||||||||||||
| Impact from resolution of tax matters |
(5 | ) | — | 2 | (7 | ) | (1 | ) | — | — | — | (6 | ) | — | ||||||||||||||||||||||||||||||
| Initial impacts from enacted tax law changes |
— | — | — | — | (95 | ) | — | — | — | 95 | 0.07 | |||||||||||||||||||||||||||||||||
| Gain on equity method investment transactions |
— | — | — | — | (125 | ) | 502 | — | — | (377 | ) | (0.27 | ) | |||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 3 | — | (8 | ) | — | 5 | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 1,077 | $ | (41 | ) | $ | 54 | $ | 1,064 | $ | 238 | 22.4 | % | $ | — | $ | (115 | ) | $ | 1 | $ | 940 | $ | 0.66 | ||||||||||||||||||||
| Net earnings from divestitures - KDP |
— | — | — | — | (2 | ) | — | 7 | — | (5 | ) | — | ||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | (1 | ) | — | 2 | — | (1 | ) | — | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 1,077 | $ | (41 | ) | $ | 54 | $ | 1,064 | $ | 235 | 22.1 | % | $ | — | $ | (106 | ) | $ | 1 | $ | 934 | $ | 0.66 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Currency |
(60 | ) | (0.04 | ) | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Adjusted @ Constant FX (Non-GAAP) - As Recast |
$ | 874 | $ | 0.62 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Diluted Average Shares Outstanding |
1,416 | |||||||||||||||||||||||||||||||||||||||||||
| 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 | ||||||||||||||||||||
| Net earnings from divestitures - KDP |
— | — | — | — | (1 | ) | — | 4 | — | (3 | ) | — | ||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | — | — | 4 | — | (4 | ) | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 942 | $ | (35 | ) | $ | 82 | $ | 895 | $ | 125 | 14.0 | % | $ | — | $ | (105 | ) | $ | 1 | $ | 874 | $ | 0.61 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Diluted Average Shares Outstanding |
1,439 | |||||||||||||||||||||||||||||||||||||||||||
| (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 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 | |||||||||||||||||||||||||||||||||
| Initial impacts from enacted tax law changes |
— | — | — | — | (4 | ) | — | — | — | 4 | — | |||||||||||||||||||||||||||||||||
| Loss on equity method investment transactions |
— | — | — | — | — | (7 | ) | — | — | 7 | — | |||||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 1 | — | (59 | ) | — | 58 | 0.04 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 1,292 | $ | (44 | ) | $ | 77 | $ | 1,259 | $ | 252 | 20.0 | % | $ | — | $ | (137 | ) | $ | 7 | $ | 1,137 | $ | 0.80 | ||||||||||||||||||||
| Net earnings from divestitures - KDP |
— | — | — | — | (2 | ) | — | 9 | — | (7 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | — | — | 1 | — | (1 | ) | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 1,292 | $ | (44 | ) | $ | 77 | $ | 1,259 | $ | 250 | 19.9 | % | $ | — | $ | (127 | ) | $ | 7 | $ | 1,129 | $ | 0.79 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Currency |
(50 | ) | (0.03 | ) | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Adjusted @ Constant FX (Non-GAAP) - As Recast |
$ | 1,079 | $ | 0.76 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| 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 | — | (16 | ) | — | 15 | 0.01 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 1,106 | $ | (33 | ) | $ | 85 | $ | 1,054 | $ | 198 | 18.8 | % | $ | — | $ | (109 | ) | $ | 7 | $ | 958 | $ | 0.66 | ||||||||||||||||||||
| Net earnings from divestitures - KDP |
— | — | — | — | (2 | ) | — | 8 | — | (6 | ) | — | ||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | (1 | ) | — | 1 | — | — | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 1,106 | $ | (33 | ) | $ | 85 | $ | 1,054 | $ | 195 | 18.5 | % | $ | — | $ | (100 | ) | $ | 7 | $ | 952 | $ | 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.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 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 | |||||||||||||||||||||||||||||||||
| Initial impacts from enacted tax law changes |
— | — | — | — | (36 | ) | — | — | — | 36 | 0.02 | |||||||||||||||||||||||||||||||||
| Gain on equity method investment transactions |
— | — | — | — | (202 | ) | 989 | — | — | (787 | ) | (0.55 | ) | |||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 7 | — | (91 | ) | — | 84 | 0.06 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 4,401 | $ | (141 | ) | $ | 340 | $ | 4,202 | $ | 892 | 21.2 | % | $ | — | $ | (438 | ) | $ | 14 | $ | 3,734 | $ | 2.59 | ||||||||||||||||||||
| Net earnings from divestitures - KDP |
— | — | — | — | (7 | ) | — | 28 | — | (21 | ) | (0.02 | ) | |||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | (2 | ) | — | 7 | — | (5 | ) | — | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 4,401 | $ | (141 | ) | $ | 340 | $ | 4,202 | $ | 883 | 21.0 | % | $ | — | $ | (403 | ) | $ | 14 | $ | 3,708 | $ | 2.57 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Currency |
49 | 0.04 | ||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Adjusted @ Constant FX (Non-GAAP) - As Recast |
$ | 3,757 | $ | 2.61 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| 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 | |||||||||||||||||||||||||||||||||
| Initial impacts from enacted tax law changes |
2 | — | — | 2 | 754 | — | — | — | (752 | ) | (0.52 | ) | ||||||||||||||||||||||||||||||||
| Loss on equity method investment transactions |
— | — | — | — | (6 | ) | (2 | ) | — | — | 8 | 0.01 | ||||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 6 | — | 5 | — | (11 | ) | (0.01 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 4,264 | $ | (66 | ) | $ | 338 | $ | 3,992 | $ | 850 | 21.3 | % | $ | — | $ | (401 | ) | $ | 15 | $ | 3,528 | $ | 2.42 | ||||||||||||||||||||
| Net earnings from divestitures - KDP |
— | — | — | — | (5 | ) | — | 23 | — | (18 | ) | (0.02 | ) | |||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | (2 | ) | — | 8 | — | (6 | ) | — | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 4,264 | $ | (66 | ) | $ | 338 | $ | 3,992 | $ | 843 | 21.1 | % | $ | — | $ | (370 | ) | $ | 15 | $ | 3,504 | $ | 2.40 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| 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 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 | |||||||||||||||||||||||||||||||||
| Initial impacts from enacted tax law changes |
— | — | — | — | (6 | ) | — | — | — | 6 | — | |||||||||||||||||||||||||||||||||
| 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 | $ | 283 | 24.8 | % | $ | — | $ | (112 | ) | $ | 3 | $ | 965 | $ | 0.67 | ||||||||||||||||||||
| Net earnings from divestitures - KDP |
— | — | — | — | (2 | ) | — | 9 | — | (7 | ) | — | ||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 1,188 | $ | (35 | ) | $ | 84 | $ | 1,139 | $ | 281 | 24.7 | % | $ | — | $ | (103 | ) | $ | 3 | $ | 958 | $ | 0.67 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Currency |
(26 | ) | (0.02 | ) | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Adjusted @ Constant FX (Non-GAAP) - As Recast |
$ | 932 | $ | 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 | ||||||||||||||||||||||||||||||||||
| Initial impacts from enacted tax law changes |
— | — | — | — | (1 | ) | — | — | — | 1 | — | |||||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 1 | — | (11 | ) | — | 10 | 0.01 | |||||||||||||||||||||||||||||||||
| Rounding |
(1 | ) | — | — | (1 | ) | — | — | — | — | (1 | ) | — | |||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 1,101 | $ | (18 | ) | $ | 68 | $ | 1,051 | $ | 279 | 26.5 | % | $ | — | $ | (100 | ) | $ | 3 | $ | 869 | $ | 0.60 | ||||||||||||||||||||
| Net earnings from divestitures - KDP |
— | — | — | — | (1 | ) | — | 6 | — | (5 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | — | — | 2 | — | (2 | ) | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 1,101 | $ | (18 | ) | $ | 68 | $ | 1,051 | $ | 278 | 26.5 | % | $ | — | $ | (92 | ) | $ | 3 | $ | 862 | $ | 0.59 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| 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.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 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 | — | |||||||||||||||||||||||||||||||||
| Initial impacts from enacted tax law changes |
— | — | — | — | (30 | ) | — | — | — | 30 | 0.02 | |||||||||||||||||||||||||||||||||
| 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 | $ | 285 | 25.6 | % | $ | — | $ | (104 | ) | $ | 3 | $ | 930 | $ | 0.64 | ||||||||||||||||||||
| Net earnings from divestitures - KDP |
— | — | — | — | (2 | ) | — | 7 | — | (5 | ) | — | ||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | (1 | ) | — | 2 | — | (1 | ) | — | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 1,165 | $ | (38 | ) | $ | 89 | $ | 1,114 | $ | 282 | 25.3 | % | $ | — | $ | (95 | ) | $ | 3 | $ | 924 | $ | 0.64 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Currency |
4 | — | ||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Adjusted @ Constant FX (Non-GAAP) - As Recast |
$ | 928 | $ | 0.64 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| 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 | |||||||||||||||||||||||||||||||||
| Initial impacts from enacted tax law changes |
2 | — | — | 2 | 766 | — | — | — | (764 | ) | (0.53 | ) | ||||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 1 | — | (7 | ) | — | 6 | 0.01 | |||||||||||||||||||||||||||||||||
| Rounding |
1 | — | — | 1 | — | — | — | — | 1 | — | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 1,065 | $ | (14 | ) | $ | 89 | $ | 990 | $ | 166 | 16.8 | % | $ | — | $ | (98 | ) | $ | 5 | $ | 917 | $ | 0.63 | ||||||||||||||||||||
| Net earnings from divestitures - KDP |
— | — | — | — | (1 | ) | — | 6 | — | (5 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | (1 | ) | — | 2 | — | (1 | ) | — | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 1,065 | $ | (14 | ) | $ | 89 | $ | 990 | $ | 164 | 16.6 | % | $ | — | $ | (90 | ) | $ | 5 | $ | 911 | $ | 0.62 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| 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.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 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 | ||||||||||||||||||||
| Net earnings from divestitures - KDP |
— | — | — | — | (1 | ) | — | 4 | — | (3 | ) | — | ||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | — | — | 4 | — | (4 | ) | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 942 | $ | (35 | ) | $ | 82 | $ | 895 | $ | 125 | 14.0 | % | $ | — | $ | (105 | ) | $ | 1 | $ | 874 | $ | 0.61 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Currency |
26 | 0.02 | ||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Adjusted @ Constant FX (Non-GAAP) - As Recast |
$ | 900 | $ | 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 | — | ||||||||||||||||||||||||||||||||||
| Initial impacts from enacted tax law changes |
— | — | — | — | (10 | ) | — | — | — | 10 | 0.01 | |||||||||||||||||||||||||||||||||
| Loss on equity method investment transactions |
— | — | — | — | (2 | ) | (25 | ) | — | — | 27 | 0.02 | ||||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 1 | — | (7 | ) | — | 6 | 0.01 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 1,008 | $ | (17 | ) | $ | 101 | $ | 924 | $ | 206 | 22.3 | % | $ | — | $ | (95 | ) | $ | 1 | $ | 812 | $ | 0.56 | ||||||||||||||||||||
| Net earnings from divestitures - KDP |
— | — | — | — | (2 | ) | — | 6 | — | (4 | ) | — | ||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | (1 | ) | — | 2 | — | (1 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 1,008 | $ | (17 | ) | $ | 101 | $ | 924 | $ | 203 | 22.0 | % | $ | — | $ | (87 | ) | $ | 1 | $ | 807 | $ | 0.55 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| 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.h
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 | — | (16 | ) | — | 15 | 0.01 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 1,106 | $ | (33 | ) | $ | 85 | $ | 1,054 | $ | 198 | 18.8 | % | $ | — | $ | (109 | ) | $ | 7 | $ | 958 | $ | 0.66 | ||||||||||||||||||||
| Net earnings from divestitures - KDP |
— | — | — | — | (2 | ) | — | 8 | — | (6 | ) | — | ||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | (1 | ) | — | 1 | — | — | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 1,106 | $ | (33 | ) | $ | 85 | $ | 1,054 | $ | 195 | 18.5 | % | $ | — | $ | (100 | ) | $ | 7 | $ | 952 | $ | 0.66 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Currency |
43 | 0.03 | ||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Adjusted @ Constant FX (Non-GAAP) - As Recast |
$ | 995 | $ | 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 | — | ||||||||||||||||||||||||||||||||||
| Initial impacts from enacted tax law changes |
— | — | — | — | (1 | ) | — | — | — | 1 | — | |||||||||||||||||||||||||||||||||
| Gain on equity method investment transactions |
— | — | — | — | (5 | ) | 23 | — | — | (18 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 3 | — | 30 | — | (33 | ) | (0.02 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 1,090 | $ | (17 | ) | $ | 80 | $ | 1,027 | $ | 199 | 19.4 | % | $ | — | $ | (108 | ) | $ | 6 | $ | 930 | $ | 0.64 | ||||||||||||||||||||
| Net earnings from divestitures - KDP |
— | — | — | — | (1 | ) | — | 5 | — | (4 | ) | — | ||||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | — | — | 2 | — | (2 | ) | (0.01 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 1,090 | $ | (17 | ) | $ | 80 | $ | 1,027 | $ | 198 | 19.3 | % | $ | — | $ | (101 | ) | $ | 6 | $ | 924 | $ | 0.63 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| 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.i
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 | |||||||||||||||||||||||||||||||||
| Initial impacts from enacted tax law changes |
2 | — | — | 2 | 754 | — | — | — | (752 | ) | (0.52 | ) | ||||||||||||||||||||||||||||||||
| Loss on equity method investment transactions |
— | — | — | — | (6 | ) | (2 | ) | — | — | 8 | 0.01 | ||||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | 6 | — | 5 | — | (11 | ) | (0.01 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 4,264 | $ | (66 | ) | $ | 338 | $ | 3,992 | $ | 850 | 21.3 | % | $ | — | $ | (401 | ) | $ | 15 | $ | 3,528 | $ | 2.42 | ||||||||||||||||||||
| Net earnings from divestitures - KDP |
— | — | — | — | (5 | ) | — | 23 | — | (18 | ) | (0.02 | ) | |||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | (2 | ) | — | 8 | — | (6 | ) | — | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 4,264 | $ | (66 | ) | $ | 338 | $ | 3,992 | $ | 843 | 21.1 | % | $ | — | $ | (370 | ) | $ | 15 | $ | 3,504 | $ | 2.40 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Currency |
217 | 0.15 | ||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Adjusted @ Constant FX (Non-GAAP) - As Recast |
$ | 3,721 | $ | 2.55 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| 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 | |||||||||||||||||||||||||||||||||
| Initial impacts from enacted tax law changes |
— | — | — | — | (33 | ) | — | — | — | 33 | 0.02 | |||||||||||||||||||||||||||||||||
| Gain on equity method investment transactions |
— | — | — | — | (192 | ) | 778 | — | — | (586 | ) | (0.39 | ) | |||||||||||||||||||||||||||||||
| Equity method investee items |
— | — | — | — | (10 | ) | — | 11 | — | (1 | ) | — | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) |
$ | 4,302 | $ | (55 | ) | $ | 381 | $ | 3,976 | $ | 834 | 21.0 | % | $ | — | $ | (370 | ) | $ | 14 | $ | 3,498 | $ | 2.35 | ||||||||||||||||||||
| Net earnings from divestitures - KDP |
— | — | — | — | (7 | ) | — | 31 | — | (24 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
| Change in equity method investee items |
— | — | — | — | 3 | — | (10 | ) | — | 7 | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted (Non-GAAP) - As Recast |
$ | 4,302 | $ | (55 | ) | $ | 381 | $ | 3,976 | $ | 830 | 20.9 | % | $ | — | $ | (349 | ) | $ | 14 | $ | 3,481 | $ | 2.34 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| 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 Six Months Ended June 30, |
||||||||||||||||
| 2021 | 2020 | $ Change | % Change | |||||||||||||
| Diluted EPS attributable to Mondelēz International (GAAP) |
$ | 1.44 | $ | 0.89 | $ | 0.55 | 61.8 | % | ||||||||
| Simplify to Grow Program |
0.13 | 0.07 | 0.06 | |||||||||||||
| Intangible asset impairment charges |
0.02 | 0.05 | (0.03 | ) | ||||||||||||
| Mark-to-market (gains)/losses from derivatives |
(0.08 | ) | 0.11 | (0.19 | ) | |||||||||||
| Acquisition-related costs |
0.01 | 0.01 | — | |||||||||||||
| Net earnings from divestitures |
— | (0.02 | ) | 0.02 | ||||||||||||
| Costs associated with JDE Peet’s transaction |
— | 0.21 | (0.21 | ) | ||||||||||||
| Impact from pension participation changes |
0.02 | — | 0.02 | |||||||||||||
| Loss related to interest rate swaps |
— | 0.06 | (0.06 | ) | ||||||||||||
| Loss on debt extinguishment and related expenses |
0.07 | — | 0.07 | |||||||||||||
| Initial impacts from enacted tax law changes |
0.07 | — | 0.07 | |||||||||||||
| Gain on equity method investment transactions |
(0.26 | ) | (0.12 | ) | (0.14 | ) | ||||||||||
| Equity method investee items |
0.04 | 0.02 | 0.02 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) |
$ | 1.46 | $ | 1.28 | $ | 0.18 | 14.1 | % | ||||||||
| Net earnings from divestitures - KDP |
(0.01 | ) | (0.01 | ) | — | |||||||||||
| Change in equity method investee items |
— | — | — | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) - As Recast |
$ | 1.45 | $ | 1.27 | $ | 0.18 | 14.2 | % | ||||||||
| Impact of favorable currency |
(0.07 | ) | — | (0.07 | ) | |||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS @ Constant FX (Non-GAAP) - As Recast |
$ | 1.38 | $ | 1.27 | $ | 0.11 | 8.7 | % | ||||||||
|
|
|
|
|
|
|
|||||||||||
Schedule 2.b
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Diluted EPS
(Unaudited)
| For the Three Months Ended June 30, |
||||||||||||||||
| 2021 | 2020 | $ Change | % Change | |||||||||||||
| Diluted EPS attributable to Mondelēz International (GAAP) |
$ | 0.76 | $ | 0.38 | $ | 0.38 | 100.0 | % | ||||||||
| Simplify to Grow Program |
0.07 | 0.04 | 0.03 | |||||||||||||
| Intangible asset impairment charges |
0.02 | 0.05 | (0.03 | ) | ||||||||||||
| Mark-to-market (gains)/losses from derivatives |
(0.02 | ) | — | (0.02 | ) | |||||||||||
| Acquisition-related costs |
0.01 | 0.01 | — | |||||||||||||
| Net earnings from divestitures |
— | (0.01 | ) | 0.01 | ||||||||||||
| Costs associated with JDE Peet’s transaction |
— | 0.21 | (0.21 | ) | ||||||||||||
| Impact from pension participation changes |
0.02 | — | 0.02 | |||||||||||||
| Initial impacts from enacted tax law changes |
0.07 | — | 0.07 | |||||||||||||
| Gain on equity method investment transactions |
(0.27 | ) | (0.08 | ) | (0.19 | ) | ||||||||||
| Equity method investee items |
— | 0.01 | (0.01 | ) | ||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) |
$ | 0.66 | $ | 0.61 | $ | 0.05 | 8.2 | % | ||||||||
| Net earnings from divestitures - KDP |
— | — | — | |||||||||||||
| Change in equity method investee items |
— | — | — | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) - As Recast |
$ | 0.66 | $ | 0.61 | $ | 0.05 | 8.2 | % | ||||||||
| Impact of favorable currency |
(0.04 | ) | — | (0.04 | ) | |||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS @ Constant FX (Non-GAAP) - As Recast |
$ | 0.62 | $ | 0.61 | $ | 0.01 | 1.6 | % | ||||||||
|
|
|
|
|
|
|
|||||||||||
Schedule 2.c
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 |
0.04 | 0.01 | 0.03 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) |
$ | 0.80 | $ | 0.66 | $ | 0.14 | 21.2 | % | ||||||||
| Net earnings from divestitures - KDP |
(0.01 | ) | — | (0.01 | ) | |||||||||||
| Change in equity method investee items |
— | — | — | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) - As Recast |
$ | 0.79 | $ | 0.66 | $ | 0.13 | 19.7 | % | ||||||||
| Impact of favorable currency |
(0.03 | ) | — | (0.03 | ) | |||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS @ Constant FX (Non-GAAP) - As Recast |
$ | 0.76 | $ | 0.66 | $ | 0.10 | 15.2 | % | ||||||||
|
|
|
|
|
|
|
|||||||||||
Schedule 2.d
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 | |||||||||||||
| Initial impacts from enacted tax law changes |
0.02 | (0.52 | ) | 0.54 | ||||||||||||
| (Gain)/loss on equity method investment transactions |
(0.55 | ) | 0.01 | (0.56 | ) | |||||||||||
| Equity method investee items |
0.06 | (0.01 | ) | 0.07 | ||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) |
$ | 2.59 | $ | 2.42 | $ | 0.17 | 7.0 | % | ||||||||
| Net earnings from divestitures - KDP |
(0.02 | ) | (0.02 | ) | — | |||||||||||
| Change in equity method investee items |
— | — | — | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) - As Recast |
$ | 2.57 | $ | 2.40 | $ | 0.17 | 7.1 | % | ||||||||
| Impact of unfavorable currency |
0.04 | — | 0.04 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS @ Constant FX (Non-GAAP) - As Recast |
$ | 2.61 | $ | 2.40 | $ | 0.21 | 8.8 | % | ||||||||
|
|
|
|
|
|
|
|||||||||||
Schedule 2.e
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 | % | ||||||||
| Net earnings from divestitures - KDP |
— | (0.01 | ) | 0.01 | ||||||||||||
| Change in equity method investee items |
— | — | — | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) - As Recast |
$ | 0.67 | $ | 0.59 | $ | 0.08 | 13.6 | % | ||||||||
| Impact of favorable currency |
(0.02 | ) | — | (0.02 | ) | |||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS @ Constant FX (Non-GAAP) - As Recast |
$ | 0.65 | $ | 0.59 | $ | 0.06 | 10.2 | % | ||||||||
|
|
|
|
|
|
|
|||||||||||
Schedule 2.f
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 | ) | ||||||||||||
| Initial impacts from enacted tax law changes |
0.02 | (0.53 | ) | 0.55 | ||||||||||||
| Gain on equity method investment transactions |
(0.19 | ) | — | (0.19 | ) | |||||||||||
| Equity method investee items |
0.03 | 0.01 | 0.02 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) |
$ | 0.64 | $ | 0.63 | $ | 0.01 | 1.6 | % | ||||||||
| Net earnings from divestitures - KDP |
— | (0.01 | ) | 0.01 | ||||||||||||
| Change in equity method investee items |
— | — | — | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) - As Recast |
$ | 0.64 | $ | 0.62 | $ | 0.02 | 3.2 | % | ||||||||
| Impact of currency |
— | — | — | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS @ Constant FX (Non-GAAP) - As Recast |
$ | 0.64 | $ | 0.62 | $ | 0.02 | 3.2 | % | ||||||||
|
|
|
|
|
|
|
|||||||||||
| Schedule 2.g |
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 | ||||||||||||
| Initial impacts from enacted tax law changes |
— | 0.01 | (0.01 | ) | ||||||||||||
| (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 | $ | 0.56 | $ | 0.05 | 8.9 | % | ||||||||
| Net earnings from divestitures - KDP |
— | — | — | |||||||||||||
| Change in equity method investee items |
— | (0.01 | ) | 0.01 | ||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) - As Recast |
$ | 0.61 | $ | 0.55 | $ | 0.06 | 10.9 | % | ||||||||
| Impact of unfavorable currency |
0.02 | — | 0.02 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS @ Constant FX (Non-GAAP) - As Recast |
$ | 0.63 | $ | 0.55 | $ | 0.08 | 14.5 | % | ||||||||
|
|
|
|
|
|
|
|||||||||||
Schedule 2.h
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 | (0.02 | ) | 0.03 | ||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) |
$ | 0.66 | $ | 0.64 | $ | 0.02 | 3.1 | % | ||||||||
| Net earnings from divestitures - KDP |
— | — | — | |||||||||||||
| Change in equity method investee items |
— | (0.01 | ) | 0.01 | ||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) - As Recast |
$ | 0.66 | $ | 0.63 | $ | 0.03 | 4.8 | % | ||||||||
| Impact of unfavorable currency |
0.03 | — | 0.03 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS @ Constant FX (Non-GAAP) - As Recast |
$ | 0.69 | $ | 0.63 | $ | 0.06 | 9.5 | % | ||||||||
|
|
|
|
|
|
|
|||||||||||
Schedule 2.i
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 | ) | ||||||||||||
| Initial impacts from enacted tax law changes |
(0.52 | ) | 0.02 | (0.54 | ) | |||||||||||
| (Gain)/loss on equity method investment transactions |
0.01 | (0.39 | ) | 0.40 | ||||||||||||
| Equity method investee items |
(0.01 | ) | — | (0.01 | ) | |||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) |
$ | 2.42 | $ | 2.35 | $ | 0.07 | 3.0 | % | ||||||||
| Net earnings from divestitures - KDP |
(0.02 | ) | (0.01 | ) | (0.01 | ) | ||||||||||
| Change in equity method investee items |
— | — | — | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS (Non-GAAP) - As Recast |
$ | 2.40 | $ | 2.34 | $ | 0.06 | 2.6 | % | ||||||||
| Impact of unfavorable currency |
0.15 | — | 0.15 | |||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS @ Constant FX (Non-GAAP) - As Recast |
$ | 2.55 | $ | 2.34 | $ | 0.21 | 9.0 | % | ||||||||
|
|
|
|
|
|
|
|||||||||||