Keurig Dr Pepper Reports Q3 2024 Results and Reaffirms Fiscal 2024 Guidance
Keurig Dr Pepper (KDP) reported Q3 2024 results with net sales increasing 2.3% to $3.9 billion. On a constant currency basis, net sales grew 3.1%, driven by volume/mix growth of 3.5%. Adjusted diluted EPS increased 6.3% to $0.51, while operating cash flow reached $628 million. The U.S. Refreshment Beverages segment showed strong performance with 5.3% sales growth, while U.S. Coffee sales declined 3.6%. The company announced the acquisition of GHOST to strengthen its position in the energy drink market and reaffirmed its full-year 2024 guidance.
Keurig Dr Pepper (KDP) ha riportato i risultati del Q3 2024 con un aumento delle vendite nette del 2,3% a 3,9 miliardi di dollari. Su base di valuta costante, le vendite nette sono cresciute del 3,1%, trainate da una crescita del volume/mix del 3,5%. L'EPS diluito rettificato è aumentato del 6,3% a $0,51, mentre il flusso di cassa operativo ha raggiunto i 628 milioni di dollari. Il segmento delle bevande rinfrescanti negli Stati Uniti ha mostrato una forte performance con una crescita delle vendite del 5,3%, mentre le vendite di caffè negli Stati Uniti sono diminuite del 3,6%. L'azienda ha annunciato l'acquisizione di GHOST per rafforzare la sua posizione nel mercato delle bevande energetiche e ha confermato le previsioni per l'intero anno 2024.
Keurig Dr Pepper (KDP) informó los resultados del Q3 2024 con un aumento en las ventas netas del 2.3% a 3.9 mil millones de dólares. En términos de moneda constante, las ventas netas crecieron un 3.1%, impulsadas por un crecimiento en volumen/mezcla del 3.5%. El EPS diluido ajustado aumentó un 6.3% a $0.51, mientras que el flujo de caja operativo alcanzó los 628 millones de dólares. El segmento de Bebidas Refrescantes en EE. UU. mostró un sólido desempeño con un crecimiento de ventas del 5.3%, mientras que las ventas de café en EE. UU. cayeron un 3.6%. La compañía anunció la adquisición de GHOST para fortalecer su posición en el mercado de bebidas energéticas y reafirmó su guía para todo el año 2024.
Keurig Dr Pepper (KDP)는 2024년 3분기 결과를 발표하며 순매출이 2.3% 증가한 39억 달러에 도달했다고 보고했습니다. 고정 환율 기준으로 순매출은 3.1% 성장했으며, 이는 3.5%의 물량/혼합 성장에 의해 촉진되었습니다. 조정된 희석 EPS는 6.3% 증가하여 $0.51에 달했으며, 운영 현금 흐름은 6억 2800만 달러에 도달했습니다. 미국의 음료 сег먼트는 5.3% 매출 성장으로 강력한 성과를 보였고, 반면 미국의 커피 매출은 3.6% 감소했습니다. 회사는 에너지 음료 시장에서의 입지를 강화하기 위해 GHOST의 인수를 발표하고 2024년 전체 연도 가이던스를 재확인했습니다.
Keurig Dr Pepper (KDP) a annoncé les résultats du T3 2024, avec une augmentation des ventes nettes de 2,3% à 3,9 milliards de dollars. Sur une base de devises constantes, les ventes nettes ont augmenté de 3,1%, soutenues par une croissance du volume/mélange de 3,5%. Le BPA dilué ajusté a augmenté de 6,3% pour atteindre 0,51 $, tandis que le flux de trésorerie opérationnel a atteint 628 millions de dollars. Le segment des boissons rafraîchissantes aux États-Unis a montré une forte performance avec une croissance des ventes de 5,3%, tandis que les ventes de café aux États-Unis ont chuté de 3,6%. L'entreprise a annoncé l'acquisition de GHOST pour renforcer sa position sur le marché des boissons énergétiques et a réaffirmé ses prévisions pour l'année 2024.
Keurig Dr Pepper (KDP) berichtete über die Ergebnisse des Q3 2024, wobei der Nettoumsatz um 2,3% auf 3,9 Milliarden Dollar anstieg. Auf Basis konstanter Währungswerte wuchs der Nettoumsatz um 3,1%, was durch ein Volumen-/Mischwachstum von 3,5% angetrieben wurde. Der bereinigte verwässerte EPS stieg um 6,3% auf $0,51, während der operative Cashflow 628 Millionen Dollar erreichte. Das Segment der Erfrischungsgetränke in den USA zeigte eine starke Leistung mit einem Umsatzwachstum von 5,3%, während die Kaffeeverkäufe in den USA um 3,6% zurückgingen. Das Unternehmen kündigte die Übernahme von GHOST an, um seine Position im Energydrink-Markt zu stärken, und bestätigte die Prognose für das gesamte Jahr 2024.
- Net sales increased 2.3% to $3.9 billion
- Adjusted diluted EPS grew 6.3% to $0.51
- U.S. Refreshment Beverages segment sales up 5.3%
- Operating cash flow of $628 million
- Brewer shipments increased 3.3% year-over-year
- International segment showed 6.5% constant currency sales growth
- U.S. Coffee segment sales declined 3.6%
- K-Cup Pod shipments decreased 0.4%
- U.S. Coffee adjusted operating income decreased 7.2%
- Unfavorable net price realization of 0.4% overall
Insights
KDP delivered a mixed Q3 performance with notable strengths and challenges. The
Key positives include strong U.S. Refreshment Beverages performance with
The GHOST acquisition signals strategic portfolio expansion in the energy drinks market, while operational efficiency improvements are evident in the
The beverage market dynamics reveal interesting trends in KDP's performance. The
The company's pricing strategy shows regional variations - negative pricing in coffee (
Q3 Performance Led by Strong
Announced Acquisition of GHOST Advances Position in Attractive Energy Drink Space
Company Reaffirms 2024 Constant Currency Net Sales and Adjusted EPS Outlook
Reported GAAP Basis | Adjusted Basis1 | |||||||
Q3 | YTD | Q3 | YTD | |||||
Net Sales | ||||||||
% vs prior year | 2.3 % | 3.1 % | 3.1 % | 3.1 % | ||||
Diluted EPS | ||||||||
% vs prior year | 21.6 % | 10.5 % | 6.3 % | 8.1 % |
Commenting on the results, CEO Tim Cofer stated, "Three quarters into the year, we remain on track to achieve our full year outlook, while notching significant progress against our multi-year strategic agenda. This morning's exciting announcement of our acquisition of GHOST is yet another such step, accelerating our portfolio evolution toward growth-accretive and consumer-preferred spaces. In Q3, we were encouraged by further improvement in our volume/mix performance despite a muted operating environment, and also demonstrated building cost discipline throughout the organization. Both are important elements underpinning our confidence as we focus on a strong finish to 2024 and plan for a healthy 2025."
Third Quarter Consolidated Results
Net sales for the third quarter increased
GAAP operating income increased
GAAP net income increased
Operating cash flow for the third quarter was
Third Quarter Segment Results
Net sales for the third quarter increased
GAAP operating income increased
Net sales for the third quarter decreased
K-Cup® Pod shipments decreased
Brewer shipments totaled 10.5 million for the twelve months ending September 30, 2024, increasing
GAAP operating income decreased
International
Net sales for the third quarter increased
GAAP operating income increased
2024 Guidance
The 2024 guidance provided below is presented on a constant currency, non-GAAP basis. The Company does not provide reconciliations of such forward-looking non-GAAP measures to GAAP measures, due to the inability to predict the amount and timing of impacts outside of the Company's control on certain items, such as non-cash gains or losses resulting from mark-to-market adjustments of derivative instruments, among others, which could be material.
KDP reaffirmed its fiscal 2024 guidance for constant currency net sales growth in a mid-single-digit range and Adjusted diluted EPS growth in a high-single-digit range.
Acquisition of GHOST
In a separate press release issued this morning, the Company announced that it has entered into a definitive agreement to acquire GHOST. The full release can be found here.
1 Adjusted financial metrics presented in this release are non-GAAP, excluding items affecting comparability and with growth rates presented on a constant currency basis. See reconciliations of GAAP results to Adjusted results on a constant currency basis in the accompanying tables. |
Investor Contacts:
Investor Relations
T: 888-340-5287 / IR@kdrp.com
Media Contact:
Katie Gilroy
T: 781-418-3345 / katie.gilroy@kdrp.com
ABOUT KEURIG DR PEPPER
Keurig Dr Pepper (Nasdaq: KDP) is a leading beverage company in
FORWARD LOOKING STATEMENTS
Certain statements contained herein are "forward-looking statements" within the meaning of applicable securities laws and regulations. These forward-looking statements can generally be identified by the use of words such as "outlook," "guidance," "anticipate," "enable," "expect," "believe," "could," "estimate," "feel," "forecast," "intend," "may," "on track," "plan," "potential," "project," "should," "target," "will," "would," and similar words. Forward-looking statements by their nature address matters that are, to different degrees, uncertain. These statements are based on the current expectations of our management, are not predictions of actual performance, and actual results may differ materially.
Forward-looking statements are subject to a number of risks and uncertainties, including the factors disclosed in our Annual Report on Form 10-K and subsequent filings with the SEC. Our actual financial performance could differ materially from those projected in the forward-looking statements due to a variety of factors, including the inherent uncertainty of estimates, forecasts and projections and the possibility that we are unable to successfully complete the transactions with GHOST Lifestyle LLC ("GHOST") on the anticipated terms and timing or to successfully integrate GHOST into our business, and our financial performance may be better or worse than anticipated. We are under no obligation to update, modify or withdraw any forward-looking statements, except as required by applicable law.
NON-GAAP FINANCIAL MEASURES
This release includes certain non-GAAP financial measures, which differ from results using
Adjusted gross profit. Adjusted gross profit is defined as Net sales less Cost of sales, as adjusted for items affecting comparability as described on page A-5. Management believes that Adjusted gross profit is useful for investors in evaluating the Company's operating results and understanding the Company's operating trends by adjusting certain items that can vary significantly depending on specific underlying transactions or events, thereby affecting comparability.
Adjusted operating income. Adjusted operating income is defined as Income from operations, as adjusted for items affecting comparability as described on page A-5. Management believes that Adjusted operating income is useful for investors in evaluating the Company's operating results and understanding the Company's operating trends by adjusting certain items that can vary significantly depending on specific underlying transactions or events, thereby affecting comparability.
Adjusted net income attributable to KDP. Adjusted net income attributable to KDP is defined as Net income attributable to KDP, as adjusted for items affecting comparability as described on page A-5. Management believes that Adjusted net income is useful for investors in evaluating the Company's operating results and understanding the Company's operating trends by adjusting certain items that can vary significantly depending on specific underlying transactions or events, thereby affecting comparability.
Adjusted diluted EPS. Adjusted diluted EPS is defined as Diluted EPS, as adjusted for items affecting comparability as described on page A-5. Management believes that Adjusted diluted EPS is useful for investors in providing period-to-period comparisons of the results of our operations since it adjusts for certain items affecting overall comparability.
Adjusted gross margin. Adjusted gross margin is defined as Adjusted gross profit divided by Net sales. Management believes that Adjusted gross margin is useful for investors as supplemental measures to evaluate our operating performance and ability to manage ongoing costs.
Adjusted operating margin. Adjusted operating margin is defined as Adjusted Income from operations divided by Net sales. Management believes that Adjusted operating margin is useful for investors as supplemental measures to evaluate our operating performance and ability to manage ongoing costs.
Adjusted interest expense. Adjusted interest expense is defined as Interest expense, net, as adjusted for items affecting comparability as described on page A-5. Management believes that Adjusted interest expense is useful for investors in evaluating our performance and establishing expectations for the impacts of interest expenses.
Adjusted EBITDA. Adjusted EBITDA is defined as EBITDA, as adjusted for items affecting comparability as described on page A-5. EBITDA is defined as Net income attributable to KDP as adjusted for interest expense, net; provision for income taxes; depreciation expense; amortization of intangibles; and other amortization. Management believes that Adjusted EBITDA is useful for investors in evaluating the Company's operating results and understanding the Company's operating trends by adjusting certain items that can vary significantly depending on specific underlying transactions or events, thereby affecting comparability.
Management leverage ratio. Management leverage ratio is defined as KDP's total principal amounts of debt less cash and cash equivalents, divided by Adjusted EBITDA. Management believes that the Management leverage ratio is useful for investors in evaluating the Company's liquidity and assessing the Company's ability to meet its financial obligations.
Free cash flow. Free cash flow is defined as net cash provided by operating activities adjusted for purchases of property, plant and equipment, proceeds from sales of property, plant and equipment, and certain items excluded for comparison to prior year periods. Management uses this measure to evaluate the company's performance and make resource allocation decisions.
Financial measures presented on a constant currency basis. Defined as certain financial statement captions and metrics adjusted for certain items affecting comparability, calculated on a constant currency basis by converting our current period local currency financial results using the prior period foreign currency exchange rates. Because our reporting currency is the
KEURIG DR PEPPER INC. CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) | |||||||
Third Quarter | First Nine Months | ||||||
(in millions, except per share data) | 2024 | 2023 | 2024 | 2023 | |||
Net sales | $ 3,891 | $ 3,805 | $ 11,281 | $ 10,947 | |||
Cost of sales | 1,751 | 1,694 | 5,029 | 5,051 | |||
Gross profit | 2,140 | 2,111 | 6,252 | 5,896 | |||
Selling, general, and administrative expenses | 1,245 | 1,217 | 3,716 | 3,654 | |||
Impairment of intangible assets | — | 2 | — | 2 | |||
Other operating (income) expense, net | (7) | (4) | 8 | (9) | |||
Income from operations | 902 | 896 | 2,528 | 2,249 | |||
Interest expense, net | 106 | 237 | 488 | 432 | |||
Other income, net | (6) | (5) | (28) | (41) | |||
Income before provision for income taxes | 802 | 664 | 2,068 | 1,858 | |||
Provision for income taxes | 186 | 146 | 483 | 370 | |||
Net income | $ 616 | $ 518 | $ 1,585 | $ 1,488 | |||
Earnings per common share: | |||||||
Basic | $ 0.45 | $ 0.37 | $ 1.16 | $ 1.06 | |||
Diluted | 0.45 | 0.37 | 1.16 | 1.05 | |||
Weighted average common shares outstanding: | |||||||
Basic | 1,356.2 | 1,397.4 | 1,364.2 | 1,401.3 | |||
Diluted | 1,361.9 | 1,406.2 | 1,370.4 | 1,410.8 |
KEURIG DR PEPPER INC. CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) | |||
September 30, | December 31, | ||
(in millions, except share and per share data) | 2024 | 2023 | |
Assets | |||
Current assets: | |||
Cash and cash equivalents | $ 552 | $ 267 | |
Restricted cash and restricted cash equivalents | 8 | — | |
Trade accounts receivable, net | 1,448 | 1,368 | |
Inventories | 1,351 | 1,142 | |
Prepaid expenses and other current assets | 743 | 598 | |
Total current assets | 4,102 | 3,375 | |
Property, plant and equipment, net | 2,794 | 2,699 | |
Investments in unconsolidated affiliates | 1,492 | 1,387 | |
Goodwill | 20,078 | 20,202 | |
Other intangible assets, net | 23,072 | 23,287 | |
Other non-current assets | 1,139 | 1,149 | |
Deferred tax assets | 41 | 31 | |
Total assets | $ 52,718 | $ 52,130 | |
Liabilities and Stockholders' Equity | |||
Current liabilities: | |||
Accounts payable | 3,133 | 3,597 | |
Accrued expenses | 1,288 | 1,242 | |
Structured payables | 70 | 117 | |
Short-term borrowings and current portion of long-term obligations | 2,472 | 3,246 | |
Other current liabilities | 736 | 714 | |
Total current liabilities | 7,699 | 8,916 | |
Long-term obligations | 12,413 | 9,945 | |
Deferred tax liabilities | 5,736 | 5,760 | |
Other non-current liabilities | 1,901 | 1,833 | |
Total liabilities | 27,749 | 26,454 | |
Commitments and contingencies | |||
Stockholders' equity: | |||
Preferred stock, | — | — | |
Common stock, | 14 | 14 | |
Additional paid-in capital | 19,692 | 20,788 | |
Retained earnings | 5,249 | 4,559 | |
Accumulated other comprehensive income | 14 | 315 | |
Total stockholders' equity | 24,969 | 25,676 | |
Total liabilities and stockholders' equity | $ 52,718 | $ 52,130 |
KEURIG DR PEPPER INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | |||
First Nine Months | |||
(in millions) | 2024 | 2023 | |
Operating activities: | |||
Net income | $ 1,585 | $ 1,488 | |
Adjustments to reconcile net income to net cash provided by operating activities: | |||
Depreciation expense | 310 | 299 | |
Amortization of intangibles | 100 | 103 | |
Other amortization expense | 140 | 136 | |
Provision for sales returns | 50 | 42 | |
Deferred income taxes | 21 | (22) | |
Employee stock-based compensation expense | 76 | 86 | |
Loss (gain) on disposal of property, plant, and equipment | 19 | (3) | |
Unrealized loss (gain) on foreign currency | 14 | (4) | |
Unrealized loss on derivatives | 23 | 44 | |
Settlements of interest rate contracts | — | 54 | |
Equity in earnings of unconsolidated affiliates | (22) | (24) | |
Earned equity | (64) | (2) | |
Impairment of intangible assets | — | 2 | |
Other, net | 9 | (3) | |
Changes in assets and liabilities: | |||
Trade accounts receivable | (148) | 170 | |
Inventories | (220) | (31) | |
Income taxes receivable and payables, net | (7) | (39) | |
Other current and non-current assets | (204) | (159) | |
Accounts payable and accrued expenses | (275) | (1,155) | |
Other current and non-current liabilities | (37) | 50 | |
Net change in operating assets and liabilities | (891) | (1,164) | |
Net cash provided by operating activities | 1,370 | 1,032 | |
Investing activities: | |||
Acquisitions of businesses | (85) | — | |
Purchases of property, plant, and equipment | (398) | (271) | |
Proceeds from sales of property, plant, and equipment | 1 | 9 | |
Purchases of intangibles | (49) | (55) | |
Investments in unconsolidated affiliates | (7) | (308) | |
Other, net | — | 2 | |
Net cash used in investing activities | (538) | (623) | |
Financing activities: | |||
Proceeds from issuance of Notes | 3,000 | — | |
Repayments of Notes | (1,150) | — | |
Net (repayment) issuance of commercial paper | (153) | 750 | |
Proceeds from structured payables | 39 | 91 | |
Repayments of structured payables | (89) | (105) | |
Cash dividends paid | (883) | (842) | |
Repurchases of common stock | (1,105) | (457) | |
Tax withholdings related to net share settlements | (58) | (57) | |
Payments on finance leases | (83) | (74) | |
Other, net | (22) | (3) | |
Net cash used in financing activities | (504) | (697) | |
Cash, cash equivalents, restricted cash, and restricted cash equivalents: | |||
Net change from operating, investing and financing activities | 328 | (288) | |
Effect of exchange rate changes | (35) | 13 | |
Beginning balance | 267 | 535 | |
Ending balance | $ 560 | $ 260 |
KEURIG DR PEPPER INC. RECONCILIATION OF SEGMENT INFORMATION (UNAUDITED) | |||||||
Third Quarter | First Nine Months | ||||||
(in millions) | 2024 | 2023 | 2024 | 2023 | |||
Net Sales | |||||||
$ 2,390 | $ 2,270 | $ 6,890 | $ 6,607 | ||||
976 | 1,012 | 2,837 | 2,913 | ||||
International | 525 | 523 | 1,554 | 1,427 | |||
Total net sales | $ 3,891 | $ 3,805 | $ 11,281 | $ 10,947 | |||
Income from Operations | |||||||
$ 722 | $ 676 | $ 2,054 | $ 1,795 | ||||
254 | 293 | 730 | 775 | ||||
International | 157 | 139 | 419 | 331 | |||
Unallocated corporate costs | (231) | (212) | (675) | (652) | |||
Total income from operations | $ 902 | $ 896 | $ 2,528 | $ 2,249 |
KEURIG DR PEPPER INC.
RECONCILIATION OF CERTAIN NON-GAAP INFORMATION
(UNAUDITED)
The Company reports its financial results in accordance with
Specifically, investors should consider the following with respect to our financial results:
Adjusted: Defined as certain financial statement captions and metrics adjusted for certain items affecting comparability.
Items affecting comparability: Defined as certain items that are excluded for comparison to prior year periods, adjusted for the tax impact as applicable. Tax impact is determined based upon an approximate rate for each item. For each period, management adjusts for (i) the unrealized mark-to-market impact of derivative instruments not designated as hedges in accordance with
For the third quarter and first nine months of 2024, the other certain items excluded for comparison purposes include (i) productivity expenses; (ii) restructuring expenses associated with the 2023 CEO Succession and Associated Realignment; (iii) costs related to significant non-routine legal matters, including the antitrust litigation; (iv) restructuring expenses associated with the 2024 Network Optimization; and (v) the impact of the step-up of acquired inventory associated with the Kalil acquisition.
For the third quarter and first nine months of 2023, the other certain items excluded for comparison purposes include (i) productivity expenses; (ii) restructuring expenses associated with the 2023 CEO Succession and Associated Realignment; (iii) impairment recognized on certain intangible assets; and (iv) costs related to significant non-routine legal matters, including the antitrust litigation. Additionally, during the first nine months of 2023, the non-cash changes in deferred tax liabilities related to goodwill and other intangible assets included an immaterial non-cash true-up of the valuation of foreign deferred tax liabilities related to a prior period.
Constant currency adjusted: Defined as certain financial statement captions and metrics adjusted for certain items affecting comparability, calculated on a constant currency basis by converting our current period local currency financial results using the prior period foreign currency exchange rates.
For the third quarter and first nine months of 2024 and 2023, the supplemental financial data set forth below includes reconciliations of adjusted and constant currency adjusted financial measures to the applicable financial measure presented in the unaudited condensed consolidated financial statements for the same period.
KEURIG DR PEPPER INC. RECONCILIATION OF CERTAIN NON-GAAP INFORMATION (UNAUDITED) | |||||||
Gross profit | Gross | Income from | Operating | ||||
For the Third Quarter of 2024 | |||||||
Reported | $ 2,140 | 55.0 % | $ 902 | 23.2 % | |||
Items Affecting Comparability: | |||||||
Mark to market | 2 | 34 | |||||
Amortization of intangibles | — | 33 | |||||
Stock compensation | — | 4 | |||||
Restructuring - 2023 CEO Succession and Associated Realignment | — | 3 | |||||
Productivity | 19 | 30 | |||||
Non-routine legal matters | — | 3 | |||||
Inventory step-up | 4 | 4 | |||||
Transaction costs | — | 13 | |||||
Restructuring - 2024 Network Optimization | 13 | 24 | |||||
Adjusted | $ 2,178 | 56.0 % | $ 1,050 | 27.0 % | |||
Impact of foreign currency | — % | — % | |||||
Constant currency adjusted | 56.0 % | 27.0 % | |||||
For the Third Quarter of 2023 | |||||||
Reported | $ 2,111 | 55.5 % | $ 896 | 23.5 % | |||
Items Affecting Comparability: | |||||||
Mark to market | (13) | (34) | |||||
Amortization of intangibles | — | 34 | |||||
Stock compensation | — | 4 | |||||
Restructuring - 2023 CEO Succession and Associated Realignment | — | 27 | |||||
Productivity | 25 | 52 | |||||
Impairment of intangible assets | — | 2 | |||||
Non-routine legal matters | — | 2 | |||||
Transaction costs | — | 1 | |||||
Adjusted | $ 2,123 | 55.8 % | $ 984 | 25.9 % | |||
Refer to pages A-8 and A-9 for reconciliations of reported net sales to constant currency net sales and adjusted income from operations to constant currency adjusted income from operations. |
KEURIG DR PEPPER INC. RECONCILIATION OF CERTAIN NON-GAAP INFORMATION (UNAUDITED) | |||||||||||
Interest | Income | Provision | Effective | Net income | Diluted | ||||||
For the Third Quarter of 2024 | |||||||||||
Reported | $ 106 | $ 802 | $ 186 | 23.2 % | $ 616 | $ 0.45 | |||||
Items Affecting Comparability: | |||||||||||
Mark to market | 54 | (21) | (7) | (14) | (0.01) | ||||||
Amortization of intangibles | — | 33 | 8 | 25 | 0.02 | ||||||
Amortization of fair value debt adjustment | (4) | 4 | 1 | 3 | — | ||||||
Stock compensation | — | 4 | — | 4 | — | ||||||
Restructuring - 2023 CEO Succession and Associated Realignment | — | 3 | 1 | 2 | — | ||||||
Productivity | — | 30 | 7 | 23 | 0.02 | ||||||
Non-routine legal matters | — | 3 | — | 3 | — | ||||||
Inventory step-up | — | 4 | 1 | 3 | — | ||||||
Transaction costs | — | 13 | 2 | 11 | 0.01 | ||||||
Restructuring - 2024 Network Optimization | — | 24 | 6 | 18 | 0.01 | ||||||
Adjusted | $ 156 | $ 899 | $ 205 | 22.8 % | $ 694 | $ 0.51 | |||||
Impact of foreign currency | 0.1 % | ||||||||||
Constant currency adjusted | 22.9 % | ||||||||||
For the Third Quarter of 2023 | |||||||||||
Reported | $ 237 | $ 664 | $ 146 | 22.0 % | $ 518 | $ 0.37 | |||||
Items Affecting Comparability: | |||||||||||
Mark to market | (114) | 82 | 20 | 62 | 0.04 | ||||||
Amortization of intangibles | — | 34 | 9 | 25 | 0.02 | ||||||
Amortization of fair value of debt adjustment | (5) | 5 | 1 | 4 | — | ||||||
Stock compensation | — | 4 | 3 | 1 | — | ||||||
Restructuring - 2023 CEO Succession and Associated Realignment | — | 27 | 6 | 21 | 0.01 | ||||||
Productivity | — | 52 | 12 | 40 | 0.03 | ||||||
Impairment of intangible assets | — | 2 | — | 2 | — | ||||||
Non-routine legal matters | — | 2 | — | 2 | — | ||||||
Transaction costs | — | 1 | — | 1 | — | ||||||
Change in deferred tax liabilities related to goodwill and other intangible assets | — | — | 3 | (3) | — | ||||||
Adjusted | $ 118 | $ 873 | $ 200 | 22.9 % | $ 673 | $ 0.48 | |||||
Change - adjusted | 32.2 % | 3.1 % | 6.3 % | ||||||||
Impact of foreign currency | — % | 0.8 % | — % | ||||||||
Change - constant currency adjusted | 32.2 % | 3.9 % | 6.3 % | ||||||||
Diluted earnings per common share may not foot due to rounding. |
KEURIG DR PEPPER INC. RECONCILIATION OF CERTAIN FINANCIAL MEASURES BY SEGMENT TO CONSTANT CURRENCY ADJUSTED FINANCIAL MEASURES BY SEGMENT (UNAUDITED)
| |||||||||
| International | Unallocated | Total | ||||||
For the Third Quarter of 2024 | |||||||||
Reported - Income from Operations | $ 722 | $ 254 | $ 157 | $ (231) | $ 902 | ||||
Items Affecting Comparability: | |||||||||
Mark to market | — | — | — | 34 | 34 | ||||
Amortization of intangibles | 5 | 24 | 4 | — | 33 | ||||
Stock compensation | — | — | — | 4 | 4 | ||||
Restructuring - 2023 CEO Succession and Associated Realignment | — | — | — | 3 | 3 | ||||
Productivity | — | 19 | — | 11 | 30 | ||||
Non-routine legal matters | — | — | — | 3 | 3 | ||||
Inventory step-up | 4 | — | — | — | 4 | ||||
Transaction costs | — | — | — | 13 | 13 | ||||
Restructuring - 2024 Network Optimization | 11 | 12 | — | 1 | 24 | ||||
Adjusted - Income from Operations | $ 742 | $ 309 | $ 161 | $ (162) | $ 1,050 | ||||
Change - adjusted | 6.8 % | (7.2) % | 11.0 % | (14.3) % | 6.7 % | ||||
Impact of foreign currency | — % | — % | 5.6 % | — % | 0.8 % | ||||
Change - constant currency adjusted | 6.8 % | (7.2) % | 16.6 % | (14.3) % | 7.5 % | ||||
For the Third Quarter of 2023 | |||||||||
Reported - Income from Operations | $ 676 | $ 293 | $ 139 | $ (212) | $ 896 | ||||
Items Affecting Comparability: | |||||||||
Mark to market | — | — | — | (34) | (34) | ||||
Amortization of intangibles | 4 | 24 | 6 | — | 34 | ||||
Stock compensation | — | — | — | 4 | 4 | ||||
Restructuring - 2023 CEO Succession and Associated Realignment | — | — | — | 27 | 27 | ||||
Productivity | 13 | 16 | — | 23 | 52 | ||||
Impairment of intangible assets | 2 | — | — | — | 2 | ||||
Non-routine legal matters | — | — | — | 2 | 2 | ||||
Transaction costs | — | — | — | 1 | 1 | ||||
Adjusted - Income from Operations | $ 695 | $ 333 | $ 145 | $ (189) | $ 984 |
KEURIG DR PEPPER INC. RECONCILIATION OF CERTAIN FINANCIAL MEASURES BY SEGMENT TO CONSTANT CURRENCY ADJUSTED FINANCIAL MEASURES BY SEGMENT (UNAUDITED)
| ||||||||||
Reported | Impact of | Constant | ||||||||
For the third quarter of 2024 | ||||||||||
Change in net sales | ||||||||||
5.3 % | — % | 5.3 % | ||||||||
(3.6) | — | (3.6) | ||||||||
International | 0.4 | 6.1 | 6.5 | |||||||
Total change in net sales | 2.3 | 0.8 | 3.1 | |||||||
Reported | Items Affecting | Adjusted | Impact of | Constant | ||||||
For the third quarter of 2024 | ||||||||||
Operating margin | ||||||||||
30.2 % | 0.8 % | 31.0 % | — % | 31.0 % | ||||||
26.0 | 5.7 | 31.7 | — | 31.7 | ||||||
International | 29.9 | 0.8 | 30.7 | (0.4) | 30.3 | |||||
Total operating margin | 23.2 | 3.8 | 27.0 | — | 27.0 | |||||
Reported | Items Affecting | Adjusted | ||||||||
For the third quarter of 2023 | ||||||||||
Operating margin | ||||||||||
29.8 % | 0.8 % | 30.6 % | ||||||||
29.0 | 3.9 | 32.9 | ||||||||
International | 26.6 | 1.1 | 27.7 | |||||||
Total operating margin | 23.5 | 2.4 | 25.9 |
KEURIG DR PEPPER INC. RECONCILIATION OF CERTAIN NON-GAAP INFORMATION (UNAUDITED) | |||||||
Gross profit | Gross | Income from | Operating | ||||
For the First Nine Months of 2024 | |||||||
Reported | $ 6,252 | 55.4 % | $ 2,528 | 22.4 % | |||
Items Affecting Comparability: | |||||||
Mark to market | 5 | 10 | |||||
Amortization of intangibles | — | 100 | |||||
Stock compensation | — | 11 | |||||
Restructuring - 2023 CEO Succession and Associated Realignment | — | 16 | |||||
Productivity | 53 | 111 | |||||
Non-routine legal matters | — | 5 | |||||
Inventory step-up | 4 | 4 | |||||
Transaction costs | — | 15 | |||||
Restructuring - 2024 Network Optimization | 15 | 45 | |||||
Adjusted | $ 6,329 | 56.1 % | $ 2,845 | 25.2 % | |||
Impact of foreign currency | — % | — % | |||||
Constant currency adjusted | 56.1 % | 25.2 % | |||||
For the First Nine Months of 2023 | |||||||
Reported | $ 5,896 | 53.9 % | $ 2,249 | 20.5 % | |||
Items Affecting Comparability: | |||||||
Mark to market | (18) | (32) | |||||
Amortization of intangibles | — | 103 | |||||
Stock compensation | — | 13 | |||||
Restructuring - 2023 CEO Succession and Associated Realignment | — | 27 | |||||
Productivity | 89 | 188 | |||||
Impairment of intangible assets | — | 2 | |||||
Non-routine legal matters | — | 5 | |||||
Transaction costs | — | 1 | |||||
Adjusted | $ 5,967 | 54.5 % | $ 2,556 | 23.3 % | |||
Refer to pages A-12 and A-13 for reconciliations of reported net sales to constant currency net sales and adjusted income from operations to constant currency adjusted income from operations. |
KEURIG DR PEPPER INC. RECONCILIATION OF CERTAIN NON-GAAP INFORMATION (UNAUDITED) | |||||||||||
Interest | Income before | Provision for | Effective tax | Net income | Diluted | ||||||
For the First Nine Months of 2024 | |||||||||||
Reported | $ 488 | $ 2,068 | $ 483 | 23.4 % | $ 1,585 | $ 1.16 | |||||
Items Affecting Comparability: | |||||||||||
Mark to market | (13) | 19 | (1) | 20 | 0.01 | ||||||
Amortization of intangibles | — | 100 | 25 | 75 | 0.05 | ||||||
Amortization of deferred financing costs | (1) | 1 | — | 1 | — | ||||||
Amortization of fair value debt adjustment | (11) | 11 | 2 | 9 | 0.01 | ||||||
Stock compensation | — | 11 | 2 | 9 | 0.01 | ||||||
Restructuring - 2023 CEO Succession and Associated Realignment | — | 16 | 4 | 12 | 0.01 | ||||||
Productivity | — | 111 | 27 | 84 | 0.06 | ||||||
Non-routine legal matters | — | 5 | 1 | 4 | — | ||||||
Inventory step-up | — | 4 | 1 | 3 | — | ||||||
Transaction costs | — | 15 | 3 | 12 | 0.01 | ||||||
Restructuring - 2024 Network Optimization | — | 45 | 11 | 34 | 0.02 | ||||||
Change in deferred tax liabilities related to goodwill and | — | — | 6 | (6) | — | ||||||
Adjusted | $ 463 | $ 2,406 | $ 564 | 23.4 % | $ 1,842 | $ 1.34 | |||||
Impact of foreign currency | 0.2 % | ||||||||||
Constant currency adjusted | 23.6 % | ||||||||||
For the First Nine Months of 2023 | |||||||||||
Reported | $ 432 | $ 1,858 | $ 370 | 19.9 % | $ 1,488 | $ 1.05 | |||||
Items Affecting Comparability: | |||||||||||
Mark to market | (74) | 26 | 6 | 20 | 0.01 | ||||||
Amortization of intangibles | — | 103 | 25 | 78 | 0.06 | ||||||
Amortization of deferred financing costs | (1) | 1 | — | 1 | — | ||||||
Amortization of fair value of debt adjustment | (14) | 14 | 3 | 11 | 0.01 | ||||||
Stock compensation | — | 13 | 6 | 7 | — | ||||||
Restructuring - 2023 CEO Succession and Associated Realignment | — | 27 | 6 | 21 | 0.01 | ||||||
Productivity | — | 188 | 45 | 143 | 0.10 | ||||||
Impairment of intangible assets | — | 2 | — | 2 | — | ||||||
Non-routine legal matters | — | 5 | 1 | 4 | — | ||||||
Transaction costs | — | 1 | — | 1 | — | ||||||
Change in deferred tax liabilities related to goodwill and | — | — | 28 | (28) | (0.02) | ||||||
Adjusted | $ 343 | $ 2,238 | $ 490 | 21.9 % | $ 1,748 | $ 1.24 | |||||
Change - adjusted | 35.0 % | 5.4 % | 8.1 % | ||||||||
Impact of foreign currency | — % | (0.1) % | — % | ||||||||
Change - Constant currency adjusted | 35.0 % | 5.3 % | 8.1 % | ||||||||
Diluted earnings per common share may not foot due to rounding. |
KEURIG DR PEPPER INC. RECONCILIATION OF CERTAIN FINANCIAL MEASURES BY SEGMENT TO CONSTANT CURRENCY ADJUSTED FINANCIAL MEASURES BY SEGMENT (UNAUDITED)
| |||||||||
| International | Unallocated | Total | ||||||
For the First Nine Months of 2024 | |||||||||
Reported - Income from Operations | $ 2,054 | $ 730 | $ 419 | $ (675) | $ 2,528 | ||||
Items Affecting Comparability: | |||||||||
Mark to market | — | — | (7) | 17 | 10 | ||||
Amortization of intangibles | 15 | 75 | 10 | — | 100 | ||||
Stock compensation | — | — | — | 11 | 11 | ||||
Restructuring - 2023 CEO Succession and Associated Realignment | — | — | — | 16 | 16 | ||||
Productivity | 3 | 53 | — | 55 | 111 | ||||
Non-routine legal matters | — | — | — | 5 | 5 | ||||
Inventory step-up | 4 | — | — | — | 4 | ||||
Transaction costs | — | — | — | 15 | 15 | ||||
Restructuring - 2024 Network Optimization | 11 | 33 | — | 1 | 45 | ||||
Adjusted - Income from Operations | $ 2,087 | $ 891 | $ 422 | $ (555) | $ 2,845 | ||||
Change - adjusted | 12.9 % | (2.1) % | 22.3 % | 1.3 % | 11.3 % | ||||
Impact of foreign currency | — % | — % | 0.9 % | — % | 0.1 % | ||||
Change - constant currency adjusted | 12.9 % | (2.1) % | 23.2 % | 1.3 % | 11.4 % | ||||
For the First Nine Months of 2023 | |||||||||
Reported - Income from Operations | $ 1,795 | $ 775 | $ 331 | $ (652) | $ 2,249 | ||||
Items Affecting Comparability: | |||||||||
Mark to market | — | — | — | (32) | (32) | ||||
Amortization of intangibles | 14 | 75 | 14 | — | 103 | ||||
Stock compensation | — | — | — | 13 | 13 | ||||
Restructuring - 2023 CEO Succession and Associated Realignment | — | — | — | 27 | 27 | ||||
Productivity | 38 | 60 | — | 90 | 188 | ||||
Impairment of intangible assets | 2 | — | — | — | 2 | ||||
Non-routine legal matters | — | — | — | 5 | 5 | ||||
Transaction costs | — | — | — | 1 | 1 | ||||
Adjusted - Income from Operations | $ 1,849 | $ 910 | $ 345 | $ (548) | $ 2,556 |
KEURIG DR PEPPER INC. RECONCILIATION OF CERTAIN FINANCIAL MEASURES BY SEGMENT TO CONSTANT CURRENCY ADJUSTED FINANCIAL MEASURES BY SEGMENT (UNAUDITED) | ||||||||||
Reported | Impact of | Constant | ||||||||
For the first nine months of 2024: | ||||||||||
Change in net sales | ||||||||||
4.3 % | — % | 4.3 % | ||||||||
(2.6) | — | (2.6) | ||||||||
International | 8.9 | 0.6 | 9.5 | |||||||
Total change in net sales | 3.1 | — | 3.1 | |||||||
Reported | Items | Adjusted | Impact of | Constant | ||||||
For the first nine months of 2024: | ||||||||||
Operating margin | ||||||||||
29.8 % | 0.5 % | 30.3 % | — % | 30.3 % | ||||||
25.7 | 5.7 | 31.4 | — | 31.4 | ||||||
International | 27.0 | 0.2 | 27.2 | — | 27.2 | |||||
Total operating margin | 22.4 | 2.8 | 25.2 | — | 25.2 | |||||
Reported | Items Affecting | Adjusted | ||||||||
For the first nine months of 2023: | ||||||||||
Operating margin | ||||||||||
27.2 % | 0.8 % | 28.0 % | ||||||||
26.6 | 4.6 | 31.2 | ||||||||
International | 23.2 | 1.0 | 24.2 | |||||||
Total operating margin | 20.5 | 2.8 | 23.3 |
KEURIG DR PEPPER INC. RECONCILIATION OF ADJUSTED EBITDA AND MANAGEMENT LEVERAGE RATIO (UNAUDITED)
| |
(in millions, except for ratio) | |
ADJUSTED EBITDA RECONCILIATION - LAST TWELVE MONTHS | |
Net income | $ 2,278 |
Interest expense, net | 552 |
Provision for income taxes | 689 |
Depreciation expense | 413 |
Other amortization | 185 |
Amortization of intangibles | 134 |
EBITDA | $ 4,251 |
Items affecting comparability: | |
Restructuring - 2023 CEO Succession and Associated Realignment | $ 24 |
Productivity | 154 |
Restructuring - 2024 Network Optimization | 45 |
Non-routine legal matters | 5 |
Inventory step-up | 4 |
Stock compensation | 15 |
Transaction costs | 16 |
Mark to market | 46 |
Adjusted EBITDA | $ 4,560 |
September 30, | |
2024 | |
Principal amounts of: | |
Commercial paper notes | $ 1,943 |
Senior unsecured notes | 13,093 |
Total principal amounts | 15,036 |
Less: Cash and cash equivalents | 552 |
Total principal amounts less cash and cash equivalents | $ 14,484 |
September 30, 2024 Management Leverage Ratio | 3.2 |
KEURIG DR PEPPER INC. RECONCILIATION OF ADJUSTED EBITDA - LAST TWELVE MONTHS (UNAUDITED)
| |||||
(in millions) | FOURTH | FIRST NINE | LAST TWELVE | ||
Net income | $ 693 | $ 1,585 | $ 2,278 | ||
Interest expense, net | 64 | 488 | 552 | ||
Provision for income taxes | 206 | 483 | 689 | ||
Depreciation expense | 103 | 310 | 413 | ||
Other amortization | 45 | 140 | 185 | ||
Amortization of intangibles | 34 | 100 | 134 | ||
EBITDA | $ 1,145 | $ 3,106 | $ 4,251 | ||
Items affecting comparability: | |||||
Restructuring - 2023 CEO Succession and Associated Realignment | $ 8 | $ 16 | $ 24 | ||
Productivity | 66 | 88 | 154 | ||
Restructuring - 2024 Network Optimization | — | 45 | 45 | ||
Nonroutine legal matters | — | 5 | 5 | ||
Inventory step-up | — | 4 | 4 | ||
Stock compensation | 4 | 11 | 15 | ||
Transaction costs | 1 | 15 | 16 | ||
Mark to market | 40 | 6 | 46 | ||
Adjusted EBITDA | $ 1,264 | $ 3,296 | $ 4,560 |
KEURIG DR PEPPER INC.
RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW
(UNAUDITED)
Free cash flow is defined as net cash provided by operating activities adjusted for purchases of property, plant and equipment, proceeds from sales of property, plant and equipment, and certain items excluded for comparison to prior year periods. For the third quarter of 2024 and 2023, there were no certain items excluded for comparison to prior year periods.
First Nine Months | ||||
(in millions) | 2024 | 2023 | ||
Net cash provided by operating activities | $ 1,370 | $ 1,032 | ||
Purchases of property, plant and equipment | (398) | (271) | ||
Proceeds from sales of property, plant and equipment | 1 | 9 | ||
Free Cash Flow | $ 973 | $ 770 |
View original content to download multimedia:https://www.prnewswire.com/news-releases/keurig-dr-pepper-reports-q3-2024-results-and-reaffirms-fiscal-2024-guidance-302285844.html
SOURCE Keurig Dr Pepper Inc.
FAQ
What was KDP's Q3 2024 revenue growth?
How did KDP's U.S. Coffee segment perform in Q3 2024?
What was KDP's Q3 2024 earnings per share?