Mondelēz International Reports Q1 2022 Results
Mondelēz International reported a 7.3% increase in net revenues for Q1 2022, driven by 8.6% organic net revenue growth and acquisitions. Diluted EPS declined 10.3% to $0.61, while adjusted EPS increased 13.9% to $0.84 on a constant-currency basis. The company generated $1.1 billion in cash from operating activities and returned $1.2 billion to shareholders. An agreement to acquire Ricolino will enhance its presence in Mexico. However, elevated input cost inflation remains a concern.
- Net revenues increased by 7.3%, driven by 8.6% organic growth.
- Adjusted EPS rose 13.9% on a constant-currency basis.
- Returned $1.2 billion to shareholders through dividends and repurchases.
- Acquisition of Ricolino is expected to double the size of the Mexico business.
- Diluted EPS decreased by 10.3% to $0.61.
- Operating income fell 14.7% to $1.094 billion.
- Gross profit margin decreased by 260 basis points to 38.4%.
- Continued inflation in input costs and adverse impacts from the war in Ukraine.
First Quarter Highlights
- Net revenues increased +
7.3% driven by Organic Net Revenue1 growth of +8.6% - Diluted EPS was
$0.61 , down -10.3% ; Adjusted EPS1 was$0.84 , up +13.9% on a constant-currency basis - Cash provided by operating activities was
$1.1 billion , an increase of +$0.2 billion versus prior year; Free Cash Flow1 was$1.0 billion , +$0.3 billion - Return of capital to shareholders was
$1.2 billion - Announced agreement to acquire Ricolino, Mexico's leading confectionery company with iconic brands and strong distribution capabilities, doubling the size of our Mexico business
- Appointed Mariano Lozano to the role of EVP and President, Latin America
CHICAGO, April 26, 2022 (GLOBE NEWSWIRE) -- Mondelēz International, Inc. (Nasdaq: MDLZ) today reported its first quarter 2022 results. "We delivered strong top-line results in our first quarter, driven by higher pricing and strong volume growth. Our chocolate and biscuit businesses continue to power our virtuous cycle of attractive revenue growth, strong profitability and robust cash flow," said Dirk Van de Put, Chairman and Chief Executive Officer. "Demand remains strong across both developed and emerging markets, with all our regions posting growth. We expect elevated levels of input cost inflation to continue through the remainder of the year, and we will continue to take necessary actions to offset this dynamic - including a broader revenue growth management agenda, ongoing cost discipline, and further simplification within our business. We remain confident in our strategy and ability to create long-term value, while recognizing the need to stay agile to navigate the dynamic economic and geopolitical environment. We are also excited about our recently announced agreement to acquire Ricolino that will step-change our presence in the priority market of Mexico -- adding to our portfolio some of the country's most beloved chocolate and candy brands, while broadening our distribution footprint with more than 2,100 direct store delivery routes reaching 440,000 traditional trade outlets."
Net Revenue
| $ in millions | Reported Net Revenues | Organic Net Revenue Growth | ||||||||||
| Q1 2022 | % Chg vs PY | Q1 2022 | Vol/Mix | Pricing | ||||||||
| Quarter 1 | ||||||||||||
| Latin America | $ | 826 | 23.5 | % | 25.7 | % | 8.7 pp | 17.0 pp | ||||
| Asia, Middle East & Africa | 1,867 | 7.0 | 8.9 | 6.4 pp | 2.5 | |||||||
| Europe | 2,935 | 3.1 | 4.9 | 3.4 pp | 1.5 | |||||||
| North America | 2,136 | 8.0 | 7.7 | 0.2 pp | 7.5 | |||||||
| Mondelēz International | $ | 7,764 | 7.3 | % | 8.6 | % | 3.8 pp | 4.8 pp | ||||
| Emerging Markets | $ | 2,964 | 15.6 | % | 16.5 | % | 9.6 pp | 6.9 pp | ||||
| Developed Markets | $ | 4,800 | 2.7 | % | 4.2 | % | 0.5 pp | 3.7 pp | ||||
Operating Income and Diluted EPS
| $ in millions, except per share data | Reported | Adjusted | ||||||||||||||
| Q1 2022 | vs PY (Rpt Fx) | Q1 2022 | vs PY (Rpt Fx) | vs PY (Cst Fx) | ||||||||||||
| Quarter 1 | ||||||||||||||||
| Gross Profit | $ | 2,983 | 0.6 | % | $ | 3,010 | 5.0 | % | 9.9 | % | ||||||
| Gross Profit Margin | 38.4 | % | (2.6) pp | 38.8 | % | (0.8) pp | ||||||||||
| Operating Income | $ | 1,094 | (14.7) % | $ | 1,378 | 6.7 | % | 13.5 | % | |||||||
| Operating Income Margin | 14.1 | % | (3.6) pp | 17.7 | % | (0.2) pp | ||||||||||
| Net Earnings 2 | $ | 855 | (11.0) % | $ | 1,168 | 4.0 | % | 11.6 | % | |||||||
| Diluted EPS | $ | 0.61 | (10.3) % | $ | 0.84 | 6.3 | % | 13.9 | % | |||||||
First Quarter Commentary
- Net revenues increased 7.3 percent driven by Organic Net Revenue growth of 8.6 percent, and incremental sales from the company's acquisitions of Chipita, Grenade and Gourmet Food, partially offset by unfavorable currency. Pricing and volume drove Organic Net Revenue growth.
- Gross profit increased
$17 million , while gross profit margin decreased 260 basis points to 38.4 percent primarily driven by lower mark-to-market gains from derivatives, the decrease in Adjusted Gross Profit1 margin and incremental costs incurred due to the war in Ukraine. Adjusted Gross Profit increased$283 million at constant currency, while Adjusted Gross Profit margin decreased 80 basis points to 38.8 percent due to higher raw material and transportation costs and unfavorable mix, partially offset by pricing, productivity and volume leverage. - Operating income decreased
$189 million and operating income margin was 14.1 percent, down 360 basis points primarily due to incremental costs incurred due to the war in Ukraine, lower mark-to-market gains from derivatives, intangible asset impairment charges incurred in 2022, higher acquisition integration costs and lower Adjusted Operating Income1 margin, partially offset by lower restructuring costs. Adjusted Operating Income increased$175 million at constant currency while Adjusted Operating Income margin decreased 20 basis points to 17.7 percent, with input cost inflation and unfavorable mix mostly offset by pricing and SG&A leverage. - Diluted EPS was
$0.61 , down 10.3 percent, primarily due to incremental costs incurred due to the war in Ukraine, lower mark-to-market gains from derivatives, intangible asset impairment charges incurred in 2022 and higher acquisition-related costs, partially offset by an increase in Adjusted EPS and lower restructuring costs. - Adjusted EPS was
$0.84 , up 13.9 percent on a constant-currency basis driven by operating gains, lower interest expense and fewer shares outstanding, partially offset by higher taxes primarily due to lower net benefits from non-recurring discrete tax items and lower benefit plan non-service income. - Capital Return: The company returned
$1.2 billion to shareholders in cash dividends and share repurchases.
2022 Outlook
Mondelēz International provides its outlook on a non-GAAP basis, as the company cannot predict some elements that are included in reported GAAP results, including the impact of foreign exchange. Refer to the Outlook section in the discussion of non-GAAP financial measures below for more details.
The company is updating its fiscal 2022 outlook to reflect expectations for continued top-line growth, higher cost of goods sold inflation, the timing effect of additional pricing actions and the impact of the war in Ukraine.
For 2022, the company now expects 4+ percent Organic Net Revenue growth, which reflects the strength of its first quarter and higher pricing related to increased input costs. The company also now expects mid-to-high single digit Adjusted EPS growth on a constant currency basis due to the current estimates of the loss of earnings from the war in Ukraine and material commodity cost increases due primarily to increases in energy costs. The company's Free Cash Flow outlook remains at
Outlook is provided in the context of greater than usual volatility as a result of COVID-19 and geopolitical uncertainty.
Conference Call
Mondelēz International will host a conference call for investors with accompanying slides to review its results at 5 p.m. ET today. A listen-only webcast will be provided at www.mondelezinternational.com. An archive of the webcast will be available on the company’s web site.
About Mondelēz International
Mondelēz International, Inc. (Nasdaq: MDLZ) empowers people to snack right in over 150 countries around the world. With 2021 net revenues of approximately
End Notes
- Organic Net Revenue, Adjusted Gross Profit (and Adjusted Gross Profit margin), Adjusted Operating Income (and Adjusted Operating Income margin), Adjusted EPS, Free Cash Flow and presentation of amounts in constant currency are non-GAAP financial measures. Please see discussion of non-GAAP financial measures at the end of this press release for more information.
- Earnings attributable to Mondelēz International.
- Currency estimate is based on published rates from XE.com on April 20, 2022.
Additional Definitions
Emerging markets consist of the Latin America region in its entirety; the Asia, Middle East and Africa region excluding Australia, New Zealand and Japan; and the following countries from the Europe region: Russia, Ukraine, Türkiye, Kazakhstan, Georgia, Poland, Czech Republic, Slovak Republic, Hungary, Bulgaria, Romania, the Baltics and the East Adriatic countries.
Developed markets include the entire North America region, the Europe region excluding the countries included in the emerging markets definition, and Australia, New Zealand and Japan from the Asia, Middle East and Africa region.
Forward-Looking Statements
This press release contains a number of forward-looking statements. Words, and variations of words, such as “will,” “expect,” “may,” “would,” “could,” “estimate,” “outlook” and similar expressions are intended to identify the company’s forward-looking statements, including, but not limited to, statements about: the war in Ukraine; volatility resulting from the COVID-19 pandemic and geopolitical uncertainty; the company’s future performance, including its future revenue growth, earnings per share and cash flow; currency and the effect of currency translation on the company’s results of operations; the company's strategy and ability to create long-term value; the economic and geopolitical environment; demand; input cost inflation and actions the company might take to offset it; strategic transactions, including the company's planned acquisition of Ricolino; and the company’s outlook, including 2022 Organic Net Revenue growth, Adjusted EPS growth and Free Cash Flow. These forward-looking statements are subject to a number of risks and uncertainties, many of which are beyond the company’s control, and many of these risks and uncertainties are currently amplified by and may continue to be amplified by the COVID-19 pandemic, including the spread of new variants of COVID-19 such as Omicron. Important factors that could cause the company’s actual results to differ materially from those indicated in the company’s forward-looking statements include, but are not limited to, the impact of ongoing or new developments in the war in Ukraine, related current and future sanctions imposed by governments and other authorities, and related impacts on the company’s business, growth, reputation, prospects, financial condition, operating results (including components of its financial results), cash flows and liquidity; uncertainty about the effectiveness of efforts by health officials and governments to control the spread of COVID-19 and inoculate and treat populations impacted by COVID-19; uncertainty about the reimposition or lessening of restrictions imposed by governments intended to mitigate the spread of COVID-19 and the magnitude, duration, geographic reach and impact on the global economy of COVID-19; the ongoing, and uncertain future, impact of the COVID-19 pandemic on the company’s business, growth, reputation, prospects, financial condition, operating results (including components of its financial results), cash flows and liquidity; risks from operating globally including in emerging markets; changes in currency exchange rates, controls and restrictions; volatility of commodity and other input costs and availability of commodities; weakness in economic conditions; weakness in consumer spending; pricing actions; tax matters including changes in tax laws and rates, disagreements with taxing authorities and imposition of new taxes; use of information technology and third party service providers; unanticipated disruptions to the company’s business, such as malware incidents, cyberattacks or other security breaches, and the company’s compliance with privacy and data security laws; global or regional health pandemics or epidemics, including COVID-19; competition and the company’s response to channel shifts and pricing and other competitive pressures; promotion and protection of the company’s reputation and brand image; changes in consumer preferences and demand and the company’s ability to innovate and differentiate its products; the restructuring program and the company’s other transformation initiatives not yielding the anticipated benefits; changes in the assumptions on which the restructuring program is based; management of the company’s workforce and shifts in labor availability; consolidation of retail customers and competition with retailer and other economy brands; changes in the company’s relationships with customers, suppliers or distributors; compliance with legal, regulatory, tax and benefit laws and related changes, claims or actions; the impact of climate change on the company’s supply chain and operations; strategic transactions; significant changes in valuation factors that may adversely affect the company’s impairment testing of goodwill and intangible assets; perceived or actual product quality issues or product recalls; failure to maintain effective internal control over financial reporting or disclosure controls and procedures; volatility of and access to capital or other markets, the effectiveness of the company’s cash management programs and its liquidity; pension costs; the expected discontinuance of London Interbank Offered Rates and transition to any other interest rate benchmark; and the company’s ability to protect its intellectual property and intangible assets. There may be other factors not presently known to the company or which the company currently considers to be immaterial that could cause its actual results to differ materially from those projected in any forward-looking statements the company makes. The company disclaims and does not undertake any obligation to update or revise any forward-looking statement in this report except as required by applicable law or regulation.
| Schedule 1 | ||||||||
| Mondelēz International, Inc. and Subsidiaries | ||||||||
| Condensed Consolidated Statements of Earnings | ||||||||
| (in millions of U.S. dollars and shares, except per share data) | ||||||||
| (Unaudited) | ||||||||
| For the Three Months Ended March 31, | ||||||||
| 2022 | 2021 | |||||||
| Net revenues | $ | 7,764 | $ | 7,238 | ||||
| Cost of sales | 4,781 | 4,272 | ||||||
| Gross profit | 2,983 | 2,966 | ||||||
| Gross profit margin | 38.4 | % | 41.0 | % | ||||
| Selling, general and administrative expenses | 1,693 | 1,564 | ||||||
| Asset impairment and exit costs | 164 | 90 | ||||||
| Gain on acquisition | - | (9 | ) | |||||
| Amortization of intangible assets | 32 | 38 | ||||||
| Operating income | 1,094 | 1,283 | ||||||
| Operating income margin | 14.1 | % | 17.7 | % | ||||
| Benefit plan non-service income | (33 | ) | (44 | ) | ||||
| Interest and other expense, net | 168 | 218 | ||||||
| Earnings before income taxes | 959 | 1,109 | ||||||
| Income tax provision | (210 | ) | (212 | ) | ||||
| Effective tax rate | 21.9 | % | 19.1 | % | ||||
| Loss on equity method investment transactions | (5 | ) | (7 | ) | ||||
| Equity method investment net earnings | 117 | 78 | ||||||
| Net earnings | 861 | 968 | ||||||
| Noncontrolling interest earnings | (6 | ) | (7 | ) | ||||
| Net earnings attributable to Mondelēz International | $ | 855 | $ | 961 | ||||
| Per share data: | ||||||||
| Basic earnings per share attributable to Mondelēz International | $ | 0.62 | $ | 0.68 | ||||
| Diluted earnings per share attributable to Mondelēz International | $ | 0.61 | $ | 0.68 | ||||
| Average shares outstanding: | ||||||||
| Basic | 1,389 | 1,412 | ||||||
| Diluted | 1,398 | 1,422 | ||||||
| Schedule 2 | ||||||||||||
| Mondelēz International, Inc. and Subsidiaries | ||||||||||||
| Condensed Consolidated Balance Sheets | ||||||||||||
| (in millions of U.S. dollars) | ||||||||||||
| (Unaudited) | ||||||||||||
| March 31, | December 31, | |||||||||||
| 2022 | 2021 | |||||||||||
| ASSETS | ||||||||||||
| Cash and cash equivalents | $ | 1,946 | $ | 3,546 | ||||||||
| Trade receivables | 2,943 | 2,337 | ||||||||||
| Other receivables | 749 | 851 | ||||||||||
| Inventories, net | 2,838 | 2,708 | ||||||||||
| Other current assets | 1,143 | 900 | ||||||||||
| Total current assets | 9,619 | 10,342 | ||||||||||
| Property, plant and equipment, net | 9,015 | 8,658 | ||||||||||
| Operating lease right of use assets | 653 | 613 | ||||||||||
| Goodwill | 22,618 | 21,978 | ||||||||||
| Intangible assets, net | 18,829 | 18,291 | ||||||||||
| Prepaid pension assets | 1,046 | 1,009 | ||||||||||
| Deferred income taxes | 561 | 541 | ||||||||||
| Equity method investments | 5,255 | 5,289 | ||||||||||
| Other assets | 398 | 371 | ||||||||||
| TOTAL ASSETS | $ | 67,994 | $ | 67,092 | ||||||||
| LIABILITIES | ||||||||||||
| Short-term borrowings | $ | 606 | $ | 216 | ||||||||
| Current portion of long-term debt | 754 | 1,746 | ||||||||||
| Accounts payable | 7,241 | 6,730 | ||||||||||
| Accrued marketing | 2,272 | 2,097 | ||||||||||
| Accrued employment costs | 721 | 822 | ||||||||||
| Other current liabilities | 2,509 | 2,397 | ||||||||||
| Total current liabilities | 14,103 | 14,008 | ||||||||||
| Long-term debt | 18,344 | 17,550 | ||||||||||
| Long-term operating lease liabilities | 508 | 459 | ||||||||||
| Deferred income taxes | 3,521 | 3,444 | ||||||||||
| Accrued pension costs | 645 | 681 | ||||||||||
| Accrued postretirement health care costs | 304 | 301 | ||||||||||
| Other liabilities | 2,353 | 2,326 | ||||||||||
| TOTAL LIABILITIES | 39,778 | 38,769 | ||||||||||
| EQUITY | ||||||||||||
| Common Stock | - | - | ||||||||||
| Additional paid-in capital | 32,053 | 32,097 | ||||||||||
| Retained earnings | 31,163 | 30,806 | ||||||||||
| Accumulated other comprehensive losses | (10,425 | ) | (10,624 | ) | ||||||||
| Treasury stock | (24,630 | ) | (24,010 | ) | ||||||||
| Total Mondelēz International Shareholders' Equity | 28,161 | 28,269 | ||||||||||
| Noncontrolling interest | 55 | 54 | ||||||||||
| TOTAL EQUITY | 28,216 | 28,323 | ||||||||||
| TOTAL LIABILITIES AND EQUITY | $ | 67,994 | $ | 67,092 | ||||||||
| March 31, | December 31, | |||||||||||
| 2022 | 2021 | Incr/(Decr) | ||||||||||
| Short-term borrowings | $ | 606 | $ | 216 | $ | 390 | ||||||
| Current portion of long-term debt | 754 | 1,746 | (992 | ) | ||||||||
| Long-term debt | 18,344 | 17,550 | 794 | |||||||||
| Total Debt | 19,704 | 19,512 | 192 | |||||||||
| Cash and cash equivalents | 1,946 | 3,546 | (1,600 | ) | ||||||||
| Net Debt(1) | $ | 17,758 | $ | 15,966 | $ | 1,792 | ||||||
| (1)Net debt is defined as total debt, which includes short-term borrowings, current portion of long-term debt and long-term debt, less cash and cash equivalents. | ||||||||||||
| Schedule 3 | ||||||||
| Mondelēz International, Inc. and Subsidiaries | ||||||||
| Condensed Consolidated Statements of Cash Flows | ||||||||
| (in millions of U.S. dollars) | ||||||||
| (Unaudited) | ||||||||
| For the Three Months Ended March 31, | ||||||||
| 2022 | 2021 | |||||||
| CASH PROVIDED BY/(USED IN) OPERATING ACTIVITIES | ||||||||
| Net earnings | $ | 861 | $ | 968 | ||||
| Adjustments to reconcile net earnings to operating cash flows: | ||||||||
| Depreciation and amortization | 275 | 284 | ||||||
| Stock-based compensation expense | 24 | 25 | ||||||
| Deferred income tax (benefit)/provision | (70 | ) | 34 | |||||
| Asset impairments and accelerated depreciation | 155 | 43 | ||||||
| Loss on early extinguishment of debt | 38 | 110 | ||||||
| Gain on acquisition | - | (9 | ) | |||||
| Loss on equity method investment transactions | 5 | 7 | ||||||
| Equity method investment net earnings | (117 | ) | (78 | ) | ||||
| Distributions from equity method investments | 107 | 74 | ||||||
| Other non-cash items, net | (13 | ) | (23 | ) | ||||
| Change in assets and liabilities, net of acquisitions and divestitures: | ||||||||
| Receivables, net | (517 | ) | (494 | ) | ||||
| Inventories, net | (81 | ) | (37 | ) | ||||
| Accounts payable | 397 | 283 | ||||||
| Other current assets | (104 | ) | (140 | ) | ||||
| Other current liabilities | 230 | (55 | ) | |||||
| Change in pension and postretirement assets and liabilities, net | (59 | ) | (77 | ) | ||||
| Net cash provided by/(used in) operating activities | 1,131 | 915 | ||||||
| CASH PROVIDED BY/(USED IN) INVESTING ACTIVITIES | ||||||||
| Capital expenditures | (167 | ) | (216 | ) | ||||
| Acquisitions, net of cash received | (1,418 | ) | (490 | ) | ||||
| Proceeds from divestitures including equity method investments | 66 | - | ||||||
| Proceeds from sale of property, plant and equipment and other | 78 | 16 | ||||||
| Net cash provided by/(used in) investing activities | (1,441 | ) | (690 | ) | ||||
| CASH PROVIDED BY/(USED IN) FINANCING ACTIVITIES | ||||||||
| Issuances of commercial paper, maturities greater than 90 days | - | - | ||||||
| Repayments of commercial paper, maturities greater than 90 days | - | - | ||||||
| Net issuances/(repayments) of other short-term borrowings | 217 | 647 | ||||||
| Long-term debt proceeds | 1,991 | 2,373 | ||||||
| Long-term debt repayments | (2,306 | ) | (3,353 | ) | ||||
| Repurchase of Common Stock | (751 | ) | (1,046 | ) | ||||
| Dividends paid | (491 | ) | (453 | ) | ||||
| Other | 60 | 51 | ||||||
| Net cash provided by/(used in) financing activities | (1,280 | ) | (1,781 | ) | ||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | (10 | ) | (35 | ) | ||||
| Cash, Cash Equivalents and Restricted Cash | ||||||||
| (Decrease) / increase | (1,600 | ) | (1,591 | ) | ||||
| Balance at beginning of period | 3,553 | 3,650 | ||||||
| Balance at end of period | $ | 1,953 | $ | 2,059 | ||||
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP and Non-GAAP Financial Measures
(Unaudited)
The company reports its financial results in accordance with accounting principles generally accepted in the United States (“GAAP”). However, management believes that also presenting certain non-GAAP financial measures provides additional information to facilitate the comparison of the company’s historical operating results and trends in its underlying operating results, and provides additional transparency on how the company evaluates its business. Management uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the company’s performance. The company also believes that presenting these measures allows investors to view its performance using the same measures that the company uses in evaluating its financial and business performance and trends.
The company considers quantitative and qualitative factors in assessing whether to adjust for the impact of items that may be significant or that could affect an understanding of its ongoing financial and business performance and trends. The adjustments generally fall within the following categories: acquisition & divestiture activities, gains and losses on intangible asset sales and non-cash impairments, major program restructuring activities, constant currency and related adjustments, major program financing and hedging activities and other major items affecting comparability of operating results. See below for a description of adjustments to the company’s U.S. GAAP financial measures included herein.
Non-GAAP information should be considered as supplemental in nature and is not meant to be considered in isolation or as a substitute for the related financial information prepared in accordance with U.S. GAAP. In addition, the company’s non-GAAP financial measures may not be the same as or comparable to similar non-GAAP measures presented by other companies.
DEFINITIONS OF THE COMPANY’S NON-GAAP FINANCIAL MEASURES
The company’s non-GAAP financial measures and corresponding metrics reflect how the company evaluates its operating results currently and provide improved comparability of operating results. As new events or circumstances arise, these definitions could change. When these definitions change, the company provides the updated definitions and presents the related non-GAAP historical results on a comparable basis. When items no longer impact the company’s current or future presentation of non-GAAP operating results, the company removes these items from its non-GAAP definitions. In the first quarter of 2022, the company added to the non-GAAP definitions the exclusion of incremental costs due to the war in Ukraine.
- “Organic Net Revenue” is defined as net revenues excluding the impacts of acquisitions, divestitures and currency rate fluctuations. The company also evaluates Organic Net Revenue growth from emerging markets and developed markets.
- “Adjusted Gross Profit” is defined as gross profit excluding the impacts of the Simplify to Grow Program; acquisition integration costs; the operating results of divestitures; mark-to-market impacts from commodity, forecasted currency and equity method investment transaction derivative contracts; and incremental costs due to the war in Ukraine. The company also presents “Adjusted Gross Profit margin,” which is subject to the same adjustments as Adjusted Gross Profit. The company also evaluates growth in the company’s Adjusted Gross Profit on a constant currency basis.
- “Adjusted Operating Income” and “Adjusted Segment Operating Income” are defined as operating income (or segment operating income) excluding the impacts of the items listed in the Adjusted Gross Profit definition as well as gains or losses (including non-cash impairment charges) on goodwill and intangible assets; divestiture or acquisition gains or losses, divestiture-related costs, acquisition-related costs, and acquisition integration costs and contingent consideration adjustments; remeasurement of net monetary position; impacts from resolution of tax matters; impact from pension participation changes; and costs associated with the JDE Peet's transaction. The company also presents “Adjusted Operating Income margin” and “Adjusted Segment Operating Income margin,” which are subject to the same adjustments as Adjusted Operating Income and Adjusted Segment Operating Income. The company also evaluates growth in the company’s Adjusted Operating Income and Adjusted Segment Operating Income on a constant currency basis.
- “Adjusted EPS” is defined as diluted EPS attributable to Mondelēz International from continuing operations excluding the impacts of the items listed in the Adjusted Operating Income definition, as well as losses on debt extinguishment and related expenses; gains or losses on interest rate swaps no longer designated as accounting cash flow hedges due to changed financing and hedging plans; net earnings from divestitures; and initial impacts from enacted tax law changes; and gains or losses on equity method investment transactions. Similarly, within Adjusted EPS, the company’s equity method investment net earnings exclude its proportionate share of its investees’ significant operating and non-operating items. The tax impact of each of the items excluded from the company’s GAAP results was computed based on the facts and tax assumptions associated with each item, and such impacts have also been excluded from Adjusted EPS. The company also evaluates growth in the company’s Adjusted EPS on a constant currency basis.
- “Free Cash Flow” is defined as net cash provided by operating activities less capital expenditures. Free Cash Flow is the company’s primary measure used to monitor its cash flow performance.
See the attached schedules for supplemental financial data and corresponding reconciliations of the non-GAAP financial measures referred to above to the most comparable GAAP financial measures for the three months ended March 31, 2022 and March 31, 2021. See Items Impacting Comparability of Operating Results below for more information about the items referenced in these definitions that specifically impacted the company’s results.
SEGMENT OPERATING INCOME
The company uses segment operating income to evaluate segment performance and allocate resources. The company believes it is appropriate to disclose this measure to help investors analyze segment performance and trends. Segment operating income excludes unrealized gains and losses on hedging activities (which are a component of cost of sales), general corporate expenses (which are a component of selling, general and administrative expenses), amortization of intangibles, gains and losses on divestitures and acquisition-related costs (which are a component of selling, general and administrative expenses) in all periods presented. The company excludes these items from segment operating income in order to provide better transparency of its segment operating results. Furthermore, the company centrally manages benefit plan non-service income and interest and other expense, net. Accordingly, the company does not present these items by segment because they are excluded from the segment profitability measure that management reviews.
ITEMS IMPACTING COMPARABILITY OF OPERATING RESULTS
The following information is provided to give qualitative and quantitative information related to items impacting comparability of operating results. The company identifies these based on how management views the company’s business; makes financial, operating and planning decisions; and evaluates the company’s ongoing performance. In addition, the company discloses the impact of changes in currency exchange rates on the company’s financial results in order to reflect results on a constant currency basis.
Divestitures, Divestiture-related costs and Gains/(losses) on divestitures
Divestitures include completed sales of businesses (including the partial or full sale of an equity method investment - discussed separately below under the gains and losses on equity method investment transactions section) and exits of major product lines upon completion of a sale or licensing agreement. As the company records its share of KDP and JDE Peet’s ongoing earnings on a one-quarter lag basis, any KDP or JDE Peet’s ownership reductions are reflected as divestitures within the company's non-GAAP results the following quarter.
- The company's non-GAAP results include the impacts from 2021 partial sales of its equity method investment in KDP as if the sales occurred at the beginning of all periods presented. See the section on gains/losses on equity method investment transactions below for more information.
Acquisitions, Acquisition-related costs and Acquisition integration costs
On January 3, 2022, the company acquired
On April 1, 2021, the company acquired Gourmet Food Holdings Pty Ltd, a leading Australian food company in the premium biscuit and cracker category. The acquisition added incremental net revenues of
On March 25, 2021, the company acquired a majority interest in Lion/Gemstone Topco Ltd ("Grenade"), a performance nutrition leader in the United Kingdom. The acquisition of Grenade expands the company's position into the premium nutrition segment. The acquisition added incremental net revenues of
On January 4, 2021, the company acquired the remaining
On April 1, 2020, the company acquired a majority interest in Give & Go, a North American leader in fully-finished sweet baked goods and owner of the famous two-bite® brand of brownies and the Create-A-Treat® brand, known for cookie and gingerbread house decorating kits. The acquisition of Give & Go provides access to the in-store bakery channel and expands the company's position in broader snacking. The company incurred
Simplify to Grow Program
The primary objective of the Simplify to Grow Program is to reduce the company’s operating cost structure in both its supply chain and overhead costs. The program covers severance as well as asset disposals and other manufacturing and procurement-related one-time costs.
Restructuring costs
The company recorded restructuring charges of
Implementation costs
Implementation costs primarily relate to reorganizing the company’s operations and facilities in connection with its supply chain reinvention program and other identified productivity and cost saving initiatives. The costs include incremental expenses related to the closure of facilities, costs to terminate certain contracts and the simplification of the company’s information systems. The company recorded implementation costs of
Intangible asset impairment charges
During the first quarter of 2022, the company recorded a
Mark-to-market impacts from commodity and currency derivative contracts
The company excludes unrealized gains and losses (mark-to-market impacts) from outstanding commodity and forecasted currency and equity method investment transaction derivative contracts from its non-GAAP earnings measures. The mark-to-market impacts of commodity and forecasted currency transaction derivatives are excluded until such time that the related exposures impact the company's operating results. Since the company purchases commodity and forecasted currency transaction contracts to mitigate price volatility primarily for inventory requirements in future periods, the company makes this adjustment to remove the volatility of these future inventory purchases on current operating results to facilitate comparisons of its underlying operating performance across periods. The company excludes equity method investment derivative contract settlements as they represent protection of value for future divestitures. The company recorded net unrealized gains on commodity, forecasted currency and equity method transaction derivatives of
Remeasurement of net monetary position
During the second quarter of 2018, primarily based on published estimates which indicated that Argentina's three-year cumulative inflation rate exceeded
Impact from pension participation changes
The impact from pension participation changes represent the charges incurred when employee groups are withdrawn from multiemployer pension plans and other changes in employee group pension plan participation. The company excludes these charges from its non-GAAP results because those amounts do not reflect the company’s ongoing pension obligations.
On July 11, 2019, the company received an undiscounted withdrawal liability assessment related to the company's complete withdrawal from the Bakery and Confectionery Union and Industry International Pension Fund totaling
Incremental costs due to the war in Ukraine
In February 2022, Russia began a military invasion of Ukraine and the company closed its operations and facilities in Ukraine. In March 2022, the company's two Ukrainian manufacturing facilities in Trostyanets and Vyshhorod were significantly damaged. During the first quarter of 2022, the company evaluated and impaired these and other assets. The company recorded
Loss on debt extinguishment and related expenses
On March 18, 2022, the company completed an early redemption of long-term U.S. dollar (
On March 31, 2021, the company completed an early redemption of euro (
Initial impacts from enacted tax law changes
The company excludes initial impacts from enacted tax law changes from its non-GAAP financial measures as they do not reflect its ongoing tax obligations under the enacted tax law changes. Initial impacts include items such as the remeasurement of deferred tax balances and the transition tax from the 2017 U.S. tax reform. Previously, the company only excluded the initial impacts from more material tax reforms, specifically the impacts of the 2019 Swiss tax reform and 2017 U.S. tax reform. To facilitate comparisons of its underlying operating results, the company has recast all historical non-GAAP earnings measures to exclude the initial impacts from enacted tax law changes.
Gains and losses on equity method investment transactions
Keurig Dr Pepper transactions
On August 2, 2021, the company sold approximately
On June 7, 2021, the company participated in a secondary offering of KDP shares and sold approximately 28.0 million shares, which reduced its ownership interest by
The company considers these ownership reductions partial divestitures of its equity method investment in KDP. Therefore, the company has removed the equity method investment net earnings related to the divested portion from its non-GAAP financial results for Adjusted EPS for all historical periods presented to facilitate comparison of results. The company's U.S. GAAP results, which include its equity method investment net earnings from KDP, did not change from what was previously reported.
Equity method investee items
Within Adjusted EPS, the company’s equity method investment net earnings exclude its proportionate share of its equity method investees’ significant operating and non-operating items, such as acquisition and divestiture-related costs and restructuring program costs.
Constant currency
Management evaluates the operating performance of the company and its international subsidiaries on a constant currency basis. The company determines its constant currency operating results by dividing or multiplying, as appropriate, the current period local currency operating results by the currency exchange rates used to translate the company’s financial statements in the comparable prior-year period to determine what the current-period U.S. dollar operating results would have been if the currency exchange rate had not changed from the comparable prior-year period.
OUTLOOK
The company’s outlook for 2022 Organic Net Revenue growth, Adjusted EPS growth on a constant currency basis and Free Cash Flow are non-GAAP financial measures that exclude or otherwise adjust for items impacting comparability of financial results such as the impact of changes in currency exchange rates, restructuring activities, acquisitions and divestitures. The company is not able to reconcile its projected Organic Net Revenue growth to its projected reported net revenue growth for the full-year 2022 because the company is unable to predict during this period the impact from potential acquisitions or divestitures, as well as the impact of currency translation due to the unpredictability of future changes in currency exchange rates, which could be material as a significant portion of the company’s operations are outside the U.S. The company is not able to reconcile its projected Adjusted EPS growth on a constant currency basis to its projected reported diluted EPS growth for the full-year 2022 because the company is unable to predict during this period the timing of its restructuring program costs, mark-to-market impacts from commodity and forecasted currency transaction derivative contracts and impacts from potential acquisitions or divestitures as well as the impact of currency translation due to the unpredictability of future changes in currency exchange rates, which could be material as a significant portion of the company’s operations are outside the U.S. The company is not able to reconcile its projected Free Cash Flow to its projected net cash from operating activities for the full-year 2022 because the company is unable to predict during this period the timing and amount of capital expenditures impacting cash flow. Therefore, because of the uncertainty and variability of the nature and amount of future adjustments, which could be significant, the company is unable to provide a reconciliation of these measures without unreasonable effort.
| Schedule 4a | ||||||||||||||||||||
| Mondelēz International, Inc. and Subsidiaries | ||||||||||||||||||||
| Reconciliation of GAAP to Non-GAAP Measures | ||||||||||||||||||||
| Net Revenues | ||||||||||||||||||||
| (in millions of U.S. dollars) | ||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||
| Latin America | AMEA | Europe | North America | Mondelēz International | ||||||||||||||||
| For the Three Months Ended March 31, 2022 | ||||||||||||||||||||
| Reported (GAAP) | $ | 826 | $ | 1,867 | $ | 2,935 | $ | 2,136 | $ | 7,764 | ||||||||||
| Acquisitions | - | (15 | ) | (184 | ) | (7 | ) | (206 | ) | |||||||||||
| Currency | 15 | 49 | 235 | - | 299 | |||||||||||||||
| Organic (Non-GAAP) | $ | 841 | $ | 1,901 | $ | 2,986 | $ | 2,129 | $ | 7,857 | ||||||||||
| For the Three Months Ended March 31, 2021 | ||||||||||||||||||||
| Reported (GAAP) | $ | 669 | $ | 1,745 | $ | 2,847 | $ | 1,977 | $ | 7,238 | ||||||||||
| Divestitures | - | - | - | - | - | |||||||||||||||
| Organic (Non-GAAP) | $ | 669 | $ | 1,745 | $ | 2,847 | $ | 1,977 | $ | 7,238 | ||||||||||
| % Change | ||||||||||||||||||||
| Reported (GAAP) | 23.5 | % | 7.0 | % | 3.1 | % | 8.0 | % | 7.3 | % | ||||||||||
| Divestitures | - pp | - pp | - pp | - pp | - pp | |||||||||||||||
| Acquisitions | - | (0.9 | ) | (6.4 | ) | (0.3 | ) | (2.8 | ) | |||||||||||
| Currency | 2.2 | 2.8 | 8.2 | - | 4.1 | |||||||||||||||
| Organic (Non-GAAP) | 25.7 | % | 8.9 | % | 4.9 | % | 7.7 | % | 8.6 | % | ||||||||||
| Vol/Mix | 8.7 pp | 6.4 pp | 3.4 pp | 0.2 pp | 3.8 pp | |||||||||||||||
| Pricing | 17.0 | 2.5 | 1.5 | 7.5 | 4.8 | |||||||||||||||
| Schedule 4b | ||||||||||||
| Mondelēz International, Inc. and Subsidiaries | ||||||||||||
| Reconciliation of GAAP to Non-GAAP Measures | ||||||||||||
| Net Revenues - Markets | ||||||||||||
| (in millions of U.S. dollars) | ||||||||||||
| (Unaudited) | ||||||||||||
| Emerging Markets | Developed Markets | Mondelēz International | ||||||||||
| For the Three Months Ended March 31, 2022 | ||||||||||||
| Reported (GAAP) | $ | 2,964 | $ | 4,800 | $ | 7,764 | ||||||
| Acquisitions | (116 | ) | (90 | ) | (206 | ) | ||||||
| Currency | 139 | 160 | 299 | |||||||||
| Organic (Non-GAAP) | $ | 2,987 | $ | 4,870 | $ | 7,857 | ||||||
| For the Three Months Ended March 31, 2021 | ||||||||||||
| Reported (GAAP) | $ | 2,563 | $ | 4,675 | $ | 7,238 | ||||||
| Divestitures | - | - | - | |||||||||
| Organic (Non-GAAP) | $ | 2,563 | $ | 4,675 | $ | 7,238 | ||||||
| % Change | ||||||||||||
| Reported (GAAP) | 15.6 | % | 2.7 | % | 7.3 | % | ||||||
| Divestitures | - pp | - pp | - pp | |||||||||
| Acquisitions | (4.6 | ) | (1.9 | ) | (2.8 | ) | ||||||
| Currency | 5.5 | 3.4 | 4.1 | |||||||||
| Organic (Non-GAAP) | 16.5 | % | 4.2 | % | 8.6 | % | ||||||
| Vol/Mix | 9.6 pp | 0.5 pp | 3.8 pp | |||||||||
| Pricing | 6.9 | 3.7 | 4.8 | |||||||||
| Schedule 5 | ||||||||||||||||||
| Mondelēz International, Inc. and Subsidiaries | ||||||||||||||||||
| Reconciliation of GAAP to Non-GAAP Measures | ||||||||||||||||||
| Gross Profit / Operating Income | ||||||||||||||||||
| (in millions of U.S. dollars) | ||||||||||||||||||
| (Unaudited) | ||||||||||||||||||
| For the Three Months Ended March 31, 2022 | ||||||||||||||||||
| Net Revenues | Gross Profit | Gross Profit Margin | Operating Income | Operating Income Margin | ||||||||||||||
| Reported (GAAP) | $ | 7,764 | $ | 2,983 | 38.4 | % | $ | 1,094 | 14.1 | % | ||||||||
| Simplify to Grow Program | - | 10 | 31 | |||||||||||||||
| Intangible asset impairment charges | - | - | 78 | |||||||||||||||
| Mark-to-market (gains)/losses from derivatives | - | (28 | ) | (27 | ) | |||||||||||||
| Acquisition integration costs and contingent consideration adjustments | - | - | 32 | |||||||||||||||
| Acquisition-related costs | - | - | 21 | |||||||||||||||
| Divestiture-related costs | - | 1 | 1 | |||||||||||||||
| Remeasurement of net monetary position | - | - | 5 | |||||||||||||||
| Incremental costs due to war in Ukraine | - | 44 | 143 | |||||||||||||||
| Adjusted (Non-GAAP) | $ | 7,764 | $ | 3,010 | 38.8 | % | $ | 1,378 | 17.7 | % | ||||||||
| Currency | 139 | 89 | ||||||||||||||||
| Adjusted @ Constant FX (Non-GAAP) | $ | 3,149 | $ | 1,467 | ||||||||||||||
| For the Three Months Ended March 31, 2021 | ||||||||||||||||||
| Net Revenues | Gross Profit | Gross Profit Margin | Operating Income | Operating Income Margin | ||||||||||||||
| Reported (GAAP) | $ | 7,238 | $ | 2,966 | 41.0 | % | $ | 1,283 | 17.7 | % | ||||||||
| Simplify to Grow Program | - | 15 | 122 | |||||||||||||||
| Mark-to-market (gains)/losses from derivatives | - | (116 | ) | (118 | ) | |||||||||||||
| Acquisition integration costs and contingent consideration adjustments | - | - | 1 | |||||||||||||||
| Acquisition-related costs | - | - | 7 | |||||||||||||||
| Gain on acquisition | - | - | (9 | ) | ||||||||||||||
| Remeasurement of net monetary position | - | - | 5 | |||||||||||||||
| Impact from pension participation changes | - | 1 | 1 | |||||||||||||||
| Adjusted (Non-GAAP) | $ | 7,238 | $ | 2,866 | 39.6 | % | $ | 1,292 | 17.9 | % | ||||||||
| Gross Profit | Operating Income | |||||||||||||||||
| $ Change - Reported (GAAP) | $ | 17 | $ | (189 | ) | |||||||||||||
| $ Change - Adjusted (Non-GAAP) | 144 | 86 | ||||||||||||||||
| $ Change - Adjusted @ Constant FX (Non-GAAP) | 283 | 175 | ||||||||||||||||
| % Change - Reported (GAAP) | 0.6 | % | (14.7 | )% | ||||||||||||||
| % Change - Adjusted (Non-GAAP) | 5.0 | % | 6.7 | % | ||||||||||||||
| % Change - Adjusted @ Constant FX (Non-GAAP) | 9.9 | % | 13.5 | % | ||||||||||||||
| Schedule 6 | |||||||||||||||||||||||||||||||||||||||||
| 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, 2022 | |||||||||||||||||||||||||||||||||||||||||
| 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) | $ | 1,094 | $ | (33 | ) | $ | 168 | $ | 959 | $ | 210 | 21.9 | % | $ | 5 | $ | (117 | ) | $ | 6 | $ | 855 | $ | 0.61 | |||||||||||||||||
| Simplify to Grow Program | 31 | - | - | 31 | 7 | - | - | - | 24 | 0.02 | |||||||||||||||||||||||||||||||
| Intangible asset impairment charges | 78 | - | - | 78 | 19 | - | - | - | 59 | 0.04 | |||||||||||||||||||||||||||||||
| Mark-to-market (gains)/losses from derivatives | (27 | ) | - | 1 | (28 | ) | 5 | - | - | - | (33 | ) | (0.02 | ) | |||||||||||||||||||||||||||
| Acquisition integration costs and contingent consideration adjustments | 32 | - | (3 | ) | 35 | 50 | - | - | - | (15 | ) | (0.01 | ) | ||||||||||||||||||||||||||||
| Acquisition-related costs | 21 | - | - | 21 | 1 | - | - | - | 20 | 0.02 | |||||||||||||||||||||||||||||||
| Divestiture-related costs | 1 | - | - | 1 | - | - | - | - | 1 | - | |||||||||||||||||||||||||||||||
| Remeasurement of net monetary position | 5 | - | - | 5 | - | - | - | - | 5 | - | |||||||||||||||||||||||||||||||
| Impact from pension participation changes | - | - | (3 | ) | 3 | 1 | - | - | - | 2 | - | ||||||||||||||||||||||||||||||
| Incremental costs due to war in Ukraine | 143 | - | - | 143 | (2 | ) | - | - | - | 145 | 0.11 | ||||||||||||||||||||||||||||||
| Loss on debt extinguishment and related expenses | - | - | (129 | ) | 129 | 31 | - | - | - | 98 | 0.07 | ||||||||||||||||||||||||||||||
| Loss on equity method investment transactions | - | - | - | - | - | (5 | ) | - | - | 5 | - | ||||||||||||||||||||||||||||||
| Equity method investee items | - | - | - | - | (3 | ) | - | 1 | - | 2 | - | ||||||||||||||||||||||||||||||
| Adjusted (Non-GAAP) | $ | 1,378 | $ | (33 | ) | $ | 34 | $ | 1,377 | $ | 319 | 23.2 | % | $ | - | $ | (116 | ) | $ | 6 | $ | 1,168 | $ | 0.84 | |||||||||||||||||
| Currency | 85 | 0.06 | |||||||||||||||||||||||||||||||||||||||
| Adjusted @ Constant FX (Non-GAAP) | $ | 1,253 | $ | 0.90 | |||||||||||||||||||||||||||||||||||||
| Diluted Average Shares Outstanding | 1,398 | ||||||||||||||||||||||||||||||||||||||||
| 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 and contingent consideration adjustments | 1 | - | - | 1 | - | - | - | - | 1 | - | |||||||||||||||||||||||||||||||
| Acquisition-related costs | 7 | - | - | 7 | 1 | - | - | - | 6 | 0.01 | |||||||||||||||||||||||||||||||
| Net earnings from divestitures | - | - | - | - | (3 | ) | - | 14 | - | (11 | ) | (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 | - | - | - | - | 2 | - | (57 | ) | - | 55 | 0.04 | ||||||||||||||||||||||||||||||
| Adjusted (Non-GAAP) | $ | 1,292 | $ | (44 | ) | $ | 77 | $ | 1,259 | $ | 250 | 19.9 | % | $ | - | $ | (121 | ) | $ | 7 | $ | 1,123 | $ | 0.79 | |||||||||||||||||
| Diluted Average Shares Outstanding | 1,422 | ||||||||||||||||||||||||||||||||||||||||
| (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 7 | |||||||||||||||
| Mondelēz International, Inc. and Subsidiaries | |||||||||||||||
| Reconciliation of GAAP to Non-GAAP Measures | |||||||||||||||
| Diluted EPS | |||||||||||||||
| (Unaudited) | |||||||||||||||
| For the Three Months Ended March 31, | |||||||||||||||
| 2022 | 2021 | $ Change | % Change | ||||||||||||
| Diluted EPS attributable to Mondelēz International (GAAP) | $ | 0.61 | $ | 0.68 | $ | (0.07 | ) | (10.3 | )% | ||||||
| Simplify to Grow Program | 0.02 | 0.07 | (0.05 | ) | |||||||||||
| Intangible asset impairment charges | 0.04 | - | 0.04 | ||||||||||||
| Mark-to-market (gains)/losses from derivatives | (0.02 | ) | (0.07 | ) | 0.05 | ||||||||||
| Acquisition integration costs and contingent consideration adjustments | (0.01 | ) | - | (0.01 | ) | ||||||||||
| Acquisition-related costs | 0.02 | 0.01 | 0.01 | ||||||||||||
| Net earnings from divestitures | - | (0.01 | ) | 0.01 | |||||||||||
| Incremental costs due to war in Ukraine | 0.11 | - | 0.11 | ||||||||||||
| Loss on debt extinguishment and related expenses | 0.07 | 0.07 | - | ||||||||||||
| Equity method investee items | - | 0.04 | (0.04 | ) | |||||||||||
| Adjusted EPS (Non-GAAP) | $ | 0.84 | $ | 0.79 | $ | 0.05 | 6.3 | % | |||||||
| Impact of unfavorable currency | 0.06 | - | 0.06 | ||||||||||||
| Adjusted EPS @ Constant FX (Non-GAAP) | $ | 0.90 | $ | 0.79 | $ | 0.11 | 13.9 | % | |||||||
| Adjusted EPS @ Constant FX - Key Drivers | |||||||||||||||
| Increase in operations | $ | 0.09 | |||||||||||||
| Change in benefit plan non-service income | (0.01 | ) | |||||||||||||
| Change in interest and other expense, net | 0.03 | ||||||||||||||
| Change in equity method investment net earnings | - | ||||||||||||||
| Change in income taxes | (0.02 | ) | |||||||||||||
| Change in shares outstanding | 0.02 | ||||||||||||||
| $ | 0.11 | ||||||||||||||
| Schedule 8 | |||||||||||||||||||||||||||||||||||
| Mondelēz International, Inc. and Subsidiaries | |||||||||||||||||||||||||||||||||||
| Reconciliation of GAAP to Non-GAAP Measures | |||||||||||||||||||||||||||||||||||
| Segment Data | |||||||||||||||||||||||||||||||||||
| (in millions of U.S. dollars) | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| For the Three Months Ended March 31, 2022 | |||||||||||||||||||||||||||||||||||
| Latin America | AMEA | Europe | North America | Unrealized G/(L) on Hedging Activities | General Corporate Expenses | Amortization of Intangibles | Other Items | Mondelēz International | |||||||||||||||||||||||||||
| Net Revenue | |||||||||||||||||||||||||||||||||||
| Reported (GAAP) | $ | 826 | $ | 1,867 | $ | 2,935 | $ | 2,136 | $ | - | $ | - | $ | - | $ | - | $ | 7,764 | |||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Adjusted (Non-GAAP) | $ | 826 | $ | 1,867 | $ | 2,935 | $ | 2,136 | $ | - | $ | - | $ | - | $ | - | $ | 7,764 | |||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||||
| Reported (GAAP) | $ | 103 | $ | 272 | $ | 377 | $ | 418 | $ | 27 | $ | (50 | ) | $ | (32 | ) | $ | (21 | ) | $ | 1,094 | ||||||||||||||
| Simplify to Grow Program | - | 3 | 7 | 15 | - | 6 | - | - | 31 | ||||||||||||||||||||||||||
| Intangible asset impairment charges | - | 78 | - | - | - | - | - | - | 78 | ||||||||||||||||||||||||||
| Mark-to-market (gains)/losses from derivatives | - | - | - | - | (27 | ) | - | - | - | (27 | ) | ||||||||||||||||||||||||
| Acquisition integration costs and contingent consideration adjustments | - | - | 32 | - | - | - | - | - | 32 | ||||||||||||||||||||||||||
| Acquisition-related costs | - | - | - | - | - | - | - | 21 | 21 | ||||||||||||||||||||||||||
| Divestiture-related costs | 1 | - | - | - | - | - | - | - | 1 | ||||||||||||||||||||||||||
| Remeasurement of net monetary position | 5 | - | - | - | - | - | - | - | 5 | ||||||||||||||||||||||||||
| Incremental costs due to war in Ukraine | - | - | 143 | - | - | - | - | - | 143 | ||||||||||||||||||||||||||
| Adjusted (Non-GAAP) | $ | 109 | $ | 353 | $ | 559 | $ | 433 | $ | - | $ | (44 | ) | $ | (32 | ) | $ | - | $ | 1,378 | |||||||||||||||
| Currency | 6 | 10 | 77 | 1 | - | (3 | ) | (2 | ) | - | 89 | ||||||||||||||||||||||||
| Adjusted @ Constant FX (Non-GAAP) | $ | 115 | $ | 363 | $ | 636 | $ | 434 | $ | - | $ | (47 | ) | $ | (34 | ) | $ | - | $ | 1,467 | |||||||||||||||
| % Change - Reported (GAAP) | 35.5 | % | (24.9 | )% | (32.3 | )% | 54.8 | % | n/m | 21.9 | % | 15.8 | % | n/m | (14.7 | )% | |||||||||||||||||||
| % Change - Adjusted (Non-GAAP) | 25.3 | % | 2.9 | % | (2.6 | )% | 13.4 | % | n/m | 21.4 | % | 15.8 | % | n/m | 6.7 | % | |||||||||||||||||||
| % Change - Adjusted @ Constant FX (Non-GAAP) | 32.2 | % | 5.8 | % | 10.8 | % | 13.6 | % | n/m | 16.1 | % | 10.5 | % | n/m | 13.5 | % | |||||||||||||||||||
| Operating Income Margin | |||||||||||||||||||||||||||||||||||
| Reported % | 12.5 | % | 14.6 | % | 12.8 | % | 19.6 | % | 14.1 | % | |||||||||||||||||||||||||
| Reported pp change | 1.1 pp | (6.1)pp | (6.8)pp | 5.9 pp | (3.6)pp | ||||||||||||||||||||||||||||||
| Adjusted % | 13.2 | % | 18.9 | % | 19.0 | % | 20.3 | % | 17.7 | % | |||||||||||||||||||||||||
| Adjusted pp change | 0.2 pp | (0.8)pp | (1.2)pp | 1.0 pp | (0.2)pp | ||||||||||||||||||||||||||||||
| For the Three Months Ended March 31, 2021 | |||||||||||||||||||||||||||||||||||
| Latin America | AMEA | Europe | North America | Unrealized G/(L) on Hedging Activities | General Corporate Expenses | Amortization of Intangibles | Other Items | Mondelēz International | |||||||||||||||||||||||||||
| Net Revenue | |||||||||||||||||||||||||||||||||||
| Reported (GAAP) | $ | 669 | $ | 1,745 | $ | 2,847 | $ | 1,977 | $ | - | $ | - | $ | - | $ | - | $ | 7,238 | |||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Adjusted (Non-GAAP) | $ | 669 | $ | 1,745 | $ | 2,847 | $ | 1,977 | $ | - | $ | - | $ | - | $ | - | $ | 7,238 | |||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||||
| Reported (GAAP) | $ | 76 | $ | 362 | $ | 557 | $ | 270 | $ | 118 | $ | (64 | ) | $ | (38 | ) | $ | 2 | $ | 1,283 | |||||||||||||||
| Simplify to Grow Program | 6 | (19 | ) | 16 | 111 | - | 8 | - | - | 122 | |||||||||||||||||||||||||
| Mark-to-market (gains)/losses from derivatives | - | - | - | - | (118 | ) | - | - | - | (118 | ) | ||||||||||||||||||||||||
| Acquisition integration costs and contingent consideration adjustments | - | - | - | 1 | - | - | - | - | 1 | ||||||||||||||||||||||||||
| Acquisition-related costs | - | - | - | - | - | - | - | 7 | 7 | ||||||||||||||||||||||||||
| Gain on acquisition | - | - | - | - | - | - | - | (9 | ) | (9 | ) | ||||||||||||||||||||||||
| Remeasurement of net monetary position | 5 | - | - | - | - | - | - | - | 5 | ||||||||||||||||||||||||||
| Impact from pension participation changes | - | - | 1 | - | - | - | - | - | 1 | ||||||||||||||||||||||||||
| Adjusted (Non-GAAP) | $ | 87 | $ | 343 | $ | 574 | $ | 382 | $ | - | $ | (56 | ) | $ | (38 | ) | $ | - | $ | 1,292 | |||||||||||||||
| Operating Income Margin | |||||||||||||||||||||||||||||||||||
| Reported % | 11.4 | % | 20.7 | % | 19.6 | % | 13.7 | % | 17.7 | % | |||||||||||||||||||||||||
| Adjusted % | 13.0 | % | 19.7 | % | 20.2 | % | 19.3 | % | 17.9 | % | |||||||||||||||||||||||||
| Schedule 9 | ||||||||||||
| Mondelēz International, Inc. and Subsidiaries | ||||||||||||
| Reconciliation of GAAP to Non-GAAP Measures | ||||||||||||
| Net Cash Provided by Operating Activities to Free Cash Flow | ||||||||||||
| (in millions of U.S. dollars) | ||||||||||||
| (Unaudited) | ||||||||||||
| For the Three Months Ended March 31, | ||||||||||||
| 2022 | 2021 | $ Change | ||||||||||
| Net Cash Provided by Operating Activities (GAAP) | $ | 1,131 | $ | 915 | $ | 216 | ||||||
| Capital Expenditures | (167 | ) | (216 | ) | 49 | |||||||
| Free Cash Flow (Non-GAAP) | $ | 964 | $ | 699 | $ | 265 | ||||||
| Contacts: | Tracey Noe (Media) | Shep Dunlap (Investors) | ||
| 1-847-943-5678 | 1-847-943-5454 | |||
| news@mdlz.com | ir@mdlz.com |
FAQ
What are the Q1 2022 financial highlights for MDLZ?
How has MDLZ's adjusted EPS changed in Q1 2022?
What is the impact of Ricolino's acquisition on MDLZ?
What was the cash flow from operations for MDLZ in Q1 2022?
What challenges does MDLZ face regarding input costs?
