Exhibit 99.1
U.S. GAAP to Non-GAAP Reconciliations
In addition to reporting our U.S. GAAP operating results, we have historically reported non-GAAP financial information. Refer also to our Quarterly Reports on Form 10-Q and our Annual Report on Form 10-K for the periods presented for additional information on our GAAP to non-GAAP adjustments.
Schedule 1.a
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Net Earnings and Tax Rate
(in millions of U.S. dollars and shares, except per share data)
(Unaudited)
For the Three Months Ended March 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||||
Operating Income | Benefit plan non- service expense / (income) | Interest and other expense, net | Earnings before income taxes | Income taxes (1) | Effective tax rate | Loss on equity method investment transactions | Equity method investment net losses / (earnings) | Non- controlling interest earnings | Net Earnings attributable to Mondelēz International | Diluted EPS attributable to Mondelēz International | ||||||||||||||||||||||||||||||||||
Reported (GAAP) | $ | 1,283 | $ | (44 | ) | $ | 218 | $ | 1,109 | $ | 212 | 19.1 | % | $ | 7 | $ | (78 | ) | $ | 7 | $ | 961 | $ | 0.68 | ||||||||||||||||||||
Simplify to Grow Program | 122 | — | — | 122 | 31 | — | — | — | 91 | 0.07 | ||||||||||||||||||||||||||||||||||
Mark-to-market (gains)/losses from derivatives | (118 | ) | — | (1 | ) | (117 | ) | (22 | ) | — | — | — | (95 | ) | (0.07 | ) | ||||||||||||||||||||||||||||
Acquisition integration costs | 1 | — | — | 1 | — | — | — | — | 1 | — | ||||||||||||||||||||||||||||||||||
Acquisition-related costs | 7 | — | — | 7 | 1 | — | — | — | 6 | 0.01 | ||||||||||||||||||||||||||||||||||
Gain on acquisition | (9 | ) | — | — | (9 | ) | (2 | ) | — | — | — | (7 | ) | — | ||||||||||||||||||||||||||||||
Remeasurement of net monetary position | 5 | — | — | 5 | — | — | — | — | 5 | — | ||||||||||||||||||||||||||||||||||
Impact from pension participation changes | 1 | — | (3 | ) | 4 | 1 | — | — | — | 3 | — | |||||||||||||||||||||||||||||||||
Loss on debt extinguishment and related expenses | — | — | (137 | ) | 137 | 34 | — | — | — | 103 | 0.07 | |||||||||||||||||||||||||||||||||
Loss on equity method investment transactions | — | — | — | — | — | (7 | ) | — | — | 7 | — | |||||||||||||||||||||||||||||||||
Equity method investee items | — | — | — | — | 1 | — | (16 | ) | — | 15 | 0.01 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) | $ | 1,292 | $ | (44 | ) | $ | 77 | $ | 1,259 | $ | 256 | 20.3 | % | $ | — | $ | (94 | ) | $ | 7 | $ | 1,090 | $ | 0.77 | ||||||||||||||||||||
Impact from enacted tax law changes | — | — | — | — | (4 | ) | — | — | — | 4 | — | |||||||||||||||||||||||||||||||||
Change in equity method investee items | — | — | — | — | — | — | (43 | ) | — | 43 | 0.03 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) - As Recast | $ | 1,292 | $ | (44 | ) | $ | 77 | $ | 1,259 | $ | 252 | 20.0 | % | $ | — | $ | (137 | ) | $ | 7 | $ | 1,137 | $ | 0.80 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Currency | (49 | ) | (0.03 | ) | ||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||
Adjusted @ Constant FX (Non-GAAP) - As Recast | $ | 1,088 | $ | 0.77 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||
Diluted Average Shares Outstanding | 1,422 |
For the Three Months Ended March 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||
Operating Income | Benefit plan non -service expense / (income) | Interest and other expense, net | Earnings before income taxes | Income taxes (1) | Effective tax rate | Gain on equity method investment transactions | Equity method investment net losses / (earnings) | Non- controlling interest earnings | Net Earnings attributable to Mondelēz International | Diluted EPS attributable to Mondelēz International | ||||||||||||||||||||||||||||||||||
Reported (GAAP) | $ | 856 | $ | (33 | ) | $ | 190 | $ | 699 | $ | 148 | 21.2 | % | $ | (71 | ) | $ | (121 | ) | $ | 7 | $ | 736 | $ | 0.51 | |||||||||||||||||||
Simplify to Grow Program | 58 | — | — | 58 | 13 | — | — | — | 45 | 0.03 | ||||||||||||||||||||||||||||||||||
Mark-to-market (gains)/losses from derivatives | 185 | — | 1 | 184 | 32 | — | — | — | 152 | 0.11 | ||||||||||||||||||||||||||||||||||
Acquisition-related costs | 5 | — | — | 5 | 1 | — | — | — | 4 | — | ||||||||||||||||||||||||||||||||||
Net earnings from divestitures | — | — | — | — | (5 | ) | — | 28 | — | (23 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
Remeasurement of net monetary position | 2 | — | — | 2 | — | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
Impact from pension participation changes | — | — | (3 | ) | 3 | 1 | — | — | — | 2 | — | |||||||||||||||||||||||||||||||||
Loss related to interest rate swaps | — | — | (103 | ) | 103 | 24 | — | — | — | 79 | 0.05 | |||||||||||||||||||||||||||||||||
Gain on equity method investment transactions | — | — | — | — | (17 | ) | 71 | — | — | (54 | ) | (0.04 | ) | |||||||||||||||||||||||||||||||
Equity method investee items | — | — | — | — | 1 | — | (6 | ) | — | 5 | 0.01 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) | $ | 1,106 | $ | (33 | ) | $ | 85 | $ | 1,054 | $ | 198 | 18.8 | % | $ | — | $ | (99 | ) | $ | 7 | $ | 948 | $ | 0.66 | ||||||||||||||||||||
Impact from enacted tax law changes | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Change in equity method investee items | — | — | — | — | — | — | (10 | ) | — | 10 | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) - As Recast | $ | 1,106 | $ | (33 | ) | $ | 85 | $ | 1,054 | $ | 198 | 18.8 | % | $ | — | $ | (109 | ) | $ | 7 | $ | 958 | $ | 0.66 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Diluted Average Shares Outstanding | 1,445 |
(1) | Taxes were computed for each of the items excluded from the company’s GAAP results based on the facts and tax assumptions associated with each item. |
Schedule 1.b
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Net Earnings and Tax Rate
(in millions of U.S. dollars and shares, except per share data)
(Unaudited)
For the Twelve Months Ended December 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||
Operating Income | Benefit plan non- service expense / (income) | Interest and other expense, net | Earnings before income taxes | Income taxes (1) | Effective tax rate | Gain on equity method investment transactions | Equity method investment net losses / (earnings) | Non- controlling interest earnings | Net Earnings attributable to Mondelēz International | Diluted EPS attributable to Mondelēz International | ||||||||||||||||||||||||||||||||||
Reported (GAAP) | $ | 3,853 | $ | (138 | ) | $ | 608 | $ | 3,383 | $ | 1,224 | 36.2 | % | $ | (989 | ) | $ | (421 | ) | $ | 14 | $ | 3,555 | $ | 2.47 | |||||||||||||||||||
Simplify to Grow Program | 360 | (3 | ) | — | 363 | 81 | — | — | — | 282 | 0.20 | |||||||||||||||||||||||||||||||||
Intangible asset impairment charges | 144 | — | — | 144 | 33 | — | — | — | 111 | 0.08 | ||||||||||||||||||||||||||||||||||
Mark-to-market (gains)/losses from derivatives | (16 | ) | — | 3 | (19 | ) | (8 | ) | — | — | — | (11 | ) | (0.01 | ) | |||||||||||||||||||||||||||||
Acquisition integration costs | 4 | — | — | 4 | 2 | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
Acquisition-related costs | 15 | — | — | 15 | — | — | — | — | 15 | 0.01 | ||||||||||||||||||||||||||||||||||
Divestiture-related costs | 4 | — | — | 4 | — | — | — | — | 4 | — | ||||||||||||||||||||||||||||||||||
Net earnings from divestitures | — | — | — | — | (15 | ) | — | 74 | — | (59 | ) | (0.04 | ) | |||||||||||||||||||||||||||||||
Costs associated with JDE Peet’s transaction | 48 | — | — | 48 | (250 | ) | — | — | — | 298 | 0.20 | |||||||||||||||||||||||||||||||||
Remeasurement of net monetary position | 9 | — | — | 9 | — | — | — | — | 9 | 0.01 | ||||||||||||||||||||||||||||||||||
Impact from pension participation changes | — | — | (11 | ) | 11 | 2 | — | — | — | 9 | 0.01 | |||||||||||||||||||||||||||||||||
Impact from resolution of tax matters | (20 | ) | — | 28 | (48 | ) | (16 | ) | — | — | — | (32 | ) | (0.02 | ) | |||||||||||||||||||||||||||||
Loss related to interest rate swaps | — | — | (103 | ) | 103 | 24 | — | — | — | 79 | 0.05 | |||||||||||||||||||||||||||||||||
Loss on debt extinguishment and related expenses | — | — | (185 | ) | 185 | 46 | — | — | — | 139 | 0.10 | |||||||||||||||||||||||||||||||||
Gain on equity method investment transactions | — | — | — | — | (202 | ) | 989 | — | — | (787 | ) | (0.55 | ) | |||||||||||||||||||||||||||||||
Equity method investee items | — | — | — | — | 7 | — | (81 | ) | — | 74 | 0.05 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) | $ | 4,401 | $ | (141 | ) | $ | 340 | $ | 4,202 | $ | 928 | 22.1 | % | $ | — | $ | (428 | ) | $ | 14 | $ | 3,688 | $ | 2.56 | ||||||||||||||||||||
Impact from enacted tax law changes | — | — | — | — | (36 | ) | — | — | — | 36 | 0.02 | |||||||||||||||||||||||||||||||||
Change in equity method investee items | — | — | — | — | — | — | (10 | ) | — | 10 | 0.01 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) - As Recast | $ | 4,401 | $ | (141 | ) | $ | 340 | $ | 4,202 | $ | 892 | 21.2 | % | $ | — | $ | (438 | ) | $ | 14 | $ | 3,734 | $ | 2.59 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Currency | 50 | 0.04 | ||||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||
Adjusted @ Constant FX (Non-GAAP) - As Recast | $ | 3,784 | $ | 2.63 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||
Diluted Average Shares Outstanding | 1,441 |
For the Twelve Months Ended December 31, 2019 | ||||||||||||||||||||||||||||||||||||||||||||
Operating Income | Benefit plan non -service expense / (income) | Interest and other expense, net | Earnings before income taxes | Income taxes (1) | Effective tax rate | Loss on equity method investment transactions | Equity method investment net losses / (earnings) | Non- controlling interest earnings | Net Earnings attributable to Mondelēz International | Diluted EPS attributable to Mondelēz International | ||||||||||||||||||||||||||||||||||
Reported (GAAP) | $ | 3,843 | $ | (60 | ) | $ | 456 | $ | 3,447 | $ | 2 | 0.1 | % | $ | 2 | $ | (501 | ) | $ | 15 | $ | 3,929 | $ | 2.69 | ||||||||||||||||||||
Simplify to Grow Program | 442 | (6 | ) | — | 448 | 103 | — | — | — | 345 | 0.24 | |||||||||||||||||||||||||||||||||
Intangible asset impairment charges | 57 | — | — | 57 | 14 | — | — | — | 43 | 0.03 | ||||||||||||||||||||||||||||||||||
Mark-to-market (gains)/losses from derivatives | (91 | ) | — | (1 | ) | (90 | ) | (19 | ) | — | — | — | (71 | ) | (0.05 | ) | ||||||||||||||||||||||||||||
Acquisition-related costs | 3 | — | — | 3 | 1 | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
Divestiture-related costs | 6 | — | — | 6 | — | — | — | — | 6 | — | ||||||||||||||||||||||||||||||||||
Net earnings from divestitures | (9 | ) | — | — | (9 | ) | (15 | ) | — | 95 | — | (89 | ) | (0.06 | ) | |||||||||||||||||||||||||||||
Gain on divestitures | (44 | ) | — | — | (44 | ) | (3 | ) | — | — | — | (41 | ) | (0.03 | ) | |||||||||||||||||||||||||||||
Remeasurement of net monetary position | (4 | ) | — | — | (4 | ) | — | — | — | — | (4 | ) | — | |||||||||||||||||||||||||||||||
Impact from pension participation changes | (35 | ) | — | (6 | ) | (29 | ) | (8 | ) | — | — | — | (21 | ) | (0.02 | ) | ||||||||||||||||||||||||||||
Impact from resolution of tax matters | 85 | — | — | 85 | 21 | — | — | — | 64 | 0.05 | ||||||||||||||||||||||||||||||||||
CEO transition remuneration | 9 | — | — | 9 | — | — | — | — | 9 | 0.01 | ||||||||||||||||||||||||||||||||||
Loss related to interest rate swaps | — | — | (111 | ) | 111 | — | — | — | — | 111 | 0.08 | |||||||||||||||||||||||||||||||||
Swiss tax reform net impacts | 2 | — | — | 2 | 769 | — | — | — | (767 | ) | (0.53 | ) | ||||||||||||||||||||||||||||||||
U.S. tax reform discrete net tax (benefit)/expense | — | — | — | — | (5 | ) | — | — | — | 5 | — | |||||||||||||||||||||||||||||||||
Loss on equity method investment transactions | — | — | — | — | (6 | ) | (2 | ) | — | — | 8 | 0.01 | ||||||||||||||||||||||||||||||||
Equity method investee items | — | — | — | — | 6 | — | (37 | ) | — | 31 | 0.02 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) | $ | 4,264 | $ | (66 | ) | $ | 338 | $ | 3,992 | $ | 860 | 21.5 | % | $ | — | $ | (443 | ) | $ | 15 | $ | 3,560 | $ | 2.44 | ||||||||||||||||||||
Impact from enacted tax law changes | — | — | — | — | (10 | ) | — | — | — | 10 | 0.01 | |||||||||||||||||||||||||||||||||
Change in equity method investee items | — | — | — | — | — | — | 42 | — | (42 | ) | (0.03 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) - As Recast | $ | 4,264 | $ | (66 | ) | $ | 338 | $ | 3,992 | $ | 850 | 21.3 | % | $ | — | $ | (401 | ) | $ | 15 | $ | 3,528 | $ | 2.42 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Diluted Average Shares Outstanding | 1,458 |
(1) | Taxes were computed for each of the items excluded from the company’s GAAP results based on the facts and tax assumptions associated with each item. |
Schedule 1.c
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Net Earnings and Tax Rate
(in millions of U.S. dollars and shares, except per share data)
(Unaudited)
For the Three Months Ended December 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||
Operating Income | Benefit plan non- service expense / (income) | Interest and other expense, net | Earnings before income taxes | Income taxes (1) | Effective tax rate | Gain on equity method investment transactions | Equity method investment net losses / (earnings) | Non- controlling interest earnings | Net Earnings attributable to Mondelēz International | Diluted EPS attributable to Mondelēz International | ||||||||||||||||||||||||||||||||||
Reported (GAAP) | $ | 1,149 | $ | (36 | ) | $ | 244 | $ | 941 | $ | 344 | 36.6 | % | $ | (452 | ) | $ | (110 | ) | $ | 3 | $ | 1,156 | $ | 0.80 | |||||||||||||||||||
Simplify to Grow Program | 112 | 1 | — | 111 | 26 | — | — | — | 85 | 0.06 | ||||||||||||||||||||||||||||||||||
Mark-to-market (gains)/losses from derivatives | (58 | ) | — | (1 | ) | (57 | ) | (13 | ) | — | — | — | (44 | ) | (0.03 | ) | ||||||||||||||||||||||||||||
Acquisition integration costs | 2 | — | — | 2 | 2 | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Net earnings from divestitures | — | — | — | — | (3 | ) | — | 13 | — | (10 | ) | — | ||||||||||||||||||||||||||||||||
Costs associated with JDE Peet’s transaction | — | — | — | — | 11 | — | — | — | (11 | ) | (0.01 | ) | ||||||||||||||||||||||||||||||||
Remeasurement of net monetary position | 2 | — | — | 2 | — | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
Impact from pension participation changes | — | — | (2 | ) | 2 | — | — | — | — | 2 | — | |||||||||||||||||||||||||||||||||
Impact from resolution of tax matters | (20 | ) | — | 28 | (48 | ) | (16 | ) | — | — | — | (32 | ) | (0.02 | ) | |||||||||||||||||||||||||||||
Loss on debt extinguishment and related expenses | — | — | (185 | ) | 185 | 46 | — | — | — | 139 | 0.10 | |||||||||||||||||||||||||||||||||
Gain on equity method investment transactions | — | — | — | — | (108 | ) | 452 | — | — | (344 | ) | (0.24 | ) | |||||||||||||||||||||||||||||||
Equity method investee items | — | — | — | — | — | — | (15 | ) | — | 15 | 0.01 | |||||||||||||||||||||||||||||||||
Rounding | 1 | — | — | 1 | — | — | — | — | 1 | — | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) | $ | 1,188 | $ | (35 | ) | $ | 84 | $ | 1,139 | $ | 289 | 25.4 | % | $ | — | $ | (112 | ) | $ | 3 | $ | 959 | $ | 0.67 | ||||||||||||||||||||
Impact from enacted tax law changes | — | — | — | — | (6 | ) | — | — | — | 6 | — | |||||||||||||||||||||||||||||||||
Change in equity method investee items | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) - As Recast | $ | 1,188 | $ | (35 | ) | $ | 84 | $ | 1,139 | $ | 283 | 24.8 | % | $ | — | $ | (112 | ) | $ | 3 | $ | 965 | $ | 0.67 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Currency | (25 | ) | (0.02 | ) | ||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||
Adjusted @ Constant FX (Non-GAAP) - As Recast | $ | 940 | $ | 0.65 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||
Diluted Average Shares Outstanding | 1,439 |
For the Three Months Ended December 31, 2019 | ||||||||||||||||||||||||||||||||||||||||||||
Operating Income | Benefit plan non- service expense / (income) | Interest and other expense, net | Earnings before income taxes | Income taxes (1) | Effective tax rate | Gain on equity method investment transactions | Equity method investment net losses / (earnings) | Non- controlling interest earnings | Net Earnings attributable to Mondelēz International | Diluted EPS attributable to Mondelēz International | ||||||||||||||||||||||||||||||||||
Reported (GAAP) | $ | 906 | $ | (18 | ) | $ | 70 | $ | 854 | $ | 230 | 26.9 | % | $ | — | $ | (112 | ) | $ | 3 | $ | 733 | $ | 0.50 | ||||||||||||||||||||
Simplify to Grow Program | 138 | — | — | 138 | 36 | — | — | — | 102 | 0.07 | ||||||||||||||||||||||||||||||||||
Mark-to-market (gains)/losses from derivatives | (22 | ) | — | 1 | (23 | ) | (5 | ) | — | — | — | (18 | ) | (0.01 | ) | |||||||||||||||||||||||||||||
Acquisition-related costs | 1 | — | — | 1 | — | — | — | — | 1 | — | ||||||||||||||||||||||||||||||||||
Net earnings from divestitures | — | — | — | — | (4 | ) | — | 23 | — | (19 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
Remeasurement of net monetary position | (6 | ) | — | — | (6 | ) | — | — | — | — | (6 | ) | — | |||||||||||||||||||||||||||||||
Impact from pension participation changes | — | — | (3 | ) | 3 | 1 | — | — | — | 2 | — | |||||||||||||||||||||||||||||||||
Impact from resolution of tax matters | 85 | — | — | 85 | 21 | — | — | — | 64 | 0.04 | ||||||||||||||||||||||||||||||||||
U.S. tax reform discrete net tax (benefit)/expense | — | — | — | — | (3 | ) | — | — | — | 3 | — | |||||||||||||||||||||||||||||||||
Equity method investee items | — | — | — | — | 1 | — | (11 | ) | — | 10 | 0.01 | |||||||||||||||||||||||||||||||||
Rounding | (1 | ) | — | — | (1 | ) | — | — | — | — | (1 | ) | — | |||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) | $ | 1,101 | $ | (18 | ) | $ | 68 | $ | 1,051 | $ | 277 | 26.4 | % | $ | — | $ | (100 | ) | $ | 3 | $ | 871 | $ | 0.60 | ||||||||||||||||||||
Impact from enacted tax law changes | — | — | — | — | 2 | — | — | — | (2 | ) | — | |||||||||||||||||||||||||||||||||
Change in equity method investee items | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) - As Recast | $ | 1,101 | $ | (18 | ) | $ | 68 | $ | 1,051 | $ | 279 | 26.5 | % | $ | — | $ | (100 | ) | $ | 3 | $ | 869 | $ | 0.60 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Diluted Average Shares Outstanding | 1,453 |
(1) | Taxes were computed for each of the items excluded from the company’s GAAP results based on the facts and tax assumptions associated with each item. |
Schedule 1.d
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Net Earnings and Tax Rate
(in millions of U.S. dollars and shares, except per share data)
(Unaudited)
For the Three Months Ended September 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||
Operating Income | Benefit plan non- service expense / (income) | Interest and other expense, net | Earnings before income taxes | Income taxes (1) | Effective tax rate | Gain on equity method investment transactions | Equity method investment net losses / (earnings) | Non- controlling interest earnings | Net Earnings attributable to Mondelēz International | Diluted EPS attributable to Mondelēz International | ||||||||||||||||||||||||||||||||||
Reported (GAAP) | $ | 1,135 | $ | (38 | ) | $ | 89 | $ | 1,084 | $ | 391 | 36.1 | % | $ | (345 | ) | $ | (84 | ) | $ | 3 | $ | 1,119 | $ | 0.78 | |||||||||||||||||||
Simplify to Grow Program | 114 | — | — | 114 | 22 | — | — | — | 92 | 0.06 | ||||||||||||||||||||||||||||||||||
Intangible asset impairment charges | 54 | — | — | 54 | 12 | — | — | — | 42 | 0.03 | ||||||||||||||||||||||||||||||||||
Mark-to-market (gains)/losses from derivatives | (145 | ) | — | 3 | (148 | ) | (27 | ) | — | — | — | (121 | ) | (0.08 | ) | |||||||||||||||||||||||||||||
Acquisition-related costs | — | — | — | — | (3 | ) | — | — | — | 3 | — | |||||||||||||||||||||||||||||||||
Divestiture-related costs | 6 | — | — | 6 | — | — | — | — | 6 | — | ||||||||||||||||||||||||||||||||||
Net earnings from divestitures | — | — | — | — | (6 | ) | — | 17 | — | (11 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
Remeasurement of net monetary position | 2 | — | — | 2 | — | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
Impact from pension participation changes | — | — | (3 | ) | 3 | 1 | — | — | — | 2 | — | |||||||||||||||||||||||||||||||||
Gain on equity method investment transactions | — | — | — | — | (77 | ) | 345 | — | — | (268 | ) | (0.19 | ) | |||||||||||||||||||||||||||||||
Equity method investee items | — | — | — | — | 2 | — | (37 | ) | — | 35 | 0.03 | |||||||||||||||||||||||||||||||||
Rounding | (1 | ) | — | — | (1 | ) | — | — | — | — | (1 | ) | — | |||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) | $ | 1,165 | $ | (38 | ) | $ | 89 | $ | 1,114 | $ | 315 | 28.3 | % | $ | — | $ | (104 | ) | $ | 3 | $ | 900 | $ | 0.62 | ||||||||||||||||||||
Impact from enacted tax law changes | — | — | — | — | (30 | ) | — | — | — | 30 | 0.02 | |||||||||||||||||||||||||||||||||
Change in equity method investee items | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) - As Recast | $ | 1,165 | $ | (38 | ) | $ | 89 | $ | 1,114 | $ | 285 | 25.6 | % | $ | — | $ | (104 | ) | $ | 3 | $ | 930 | $ | 0.64 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Currency | 4 | 0.01 | ||||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||
Adjusted @ Constant FX (Non-GAAP) - As Recast | $ | 934 | $ | 0.65 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||
Diluted Average Shares Outstanding | 1,442 |
For the Three Months Ended September 30, 2019 | ||||||||||||||||||||||||||||||||||||||||||||
Operating Income | Benefit plan non- service expense / (income) | Interest and other expense, net | Earnings before income taxes | Income taxes (1) | Effective tax rate | Gain on equity method investment transactions | Equity method investment net losses / (earnings) | Non- controlling interest earnings | Net Earnings attributable to Mondelēz International | Diluted EPS attributable to Mondelēz International | ||||||||||||||||||||||||||||||||||
Reported (GAAP) | $ | 876 | $ | (13 | ) | $ | 205 | $ | 684 | $ | (633 | ) | (92.5 | )% | $ | — | $ | (114 | ) | $ | 5 | $ | 1,426 | $ | 0.98 | |||||||||||||||||||
Simplify to Grow Program | 151 | (1 | ) | — | 152 | 29 | — | — | — | 123 | 0.08 | |||||||||||||||||||||||||||||||||
Intangible asset impairment charges | 57 | — | — | 57 | 14 | — | — | — | 43 | 0.03 | ||||||||||||||||||||||||||||||||||
Mark-to-market (gains)/losses from derivatives | (20 | ) | — | (2 | ) | (18 | ) | (8 | ) | — | — | — | (10 | ) | (0.01 | ) | ||||||||||||||||||||||||||||
Acquisition-related costs | 1 | — | — | 1 | 1 | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Divestiture-related costs | (4 | ) | — | — | (4 | ) | (1 | ) | — | — | — | (3 | ) | — | ||||||||||||||||||||||||||||||
Net earnings from divestitures | — | — | — | — | (4 | ) | — | 23 | — | (19 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
Gain on divestitures | (3 | ) | — | — | (3 | ) | 1 | — | — | — | (4 | ) | — | |||||||||||||||||||||||||||||||
Remeasurement of net monetary position | 1 | — | — | 1 | — | — | — | — | 1 | — | ||||||||||||||||||||||||||||||||||
Impact from pension participation changes | — | — | (3 | ) | 3 | — | — | — | — | 3 | — | |||||||||||||||||||||||||||||||||
CEO transition remuneration | 3 | — | — | 3 | — | — | — | — | 3 | — | ||||||||||||||||||||||||||||||||||
Loss related to interest rate swaps | — | — | (111 | ) | 111 | — | — | — | — | 111 | 0.08 | |||||||||||||||||||||||||||||||||
Swiss tax reform net impacts | 2 | — | — | 2 | 769 | — | — | — | (767 | ) | (0.53 | ) | ||||||||||||||||||||||||||||||||
Equity method investee items | — | — | — | — | 1 | — | (7 | ) | — | 6 | 0.01 | |||||||||||||||||||||||||||||||||
Rounding | 1 | — | — | 1 | — | — | — | — | 1 | — | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) | $ | 1,065 | $ | (14 | ) | $ | 89 | $ | 990 | $ | 169 | 17.1 | % | $ | — | $ | (98 | ) | $ | 5 | $ | 914 | $ | 0.63 | ||||||||||||||||||||
Impact from enacted tax law changes | — | — | — | — | (3 | ) | — | — | — | 3 | — | |||||||||||||||||||||||||||||||||
Change in equity method investee items | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) - As Recast | $ | 1,065 | $ | (14 | ) | $ | 89 | $ | 990 | $ | 166 | 16.8 | % | $ | — | $ | (98 | ) | $ | 5 | $ | 917 | $ | 0.63 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Diluted Average Shares Outstanding | 1,458 |
(1) | Taxes were computed for each of the items excluded from the company’s GAAP results based on the facts and tax assumptions associated with each item. |
Schedule 1.e
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Net Earnings and Tax Rate
(in millions of U.S. dollars and shares, except per share data)
(Unaudited)
For the Three Months Ended June 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||
Operating Income | Benefit plan non- service expense / (income) | Interest and other expense, net | Earnings before income taxes | Income taxes (1) | Effective tax rate | Gain on equity method investment transactions | Equity method investment net losses / (earnings) | Non- controlling interest earnings | Net Earnings attributable to Mondelēz International | Diluted EPS attributable to Mondelēz International | ||||||||||||||||||||||||||||||||||
Reported (GAAP) | $ | 713 | $ | (31 | ) | $ | 85 | $ | 659 | $ | 341 | 51.7 | % | $ | (121 | ) | $ | (106 | ) | $ | 1 | $ | 544 | $ | 0.38 | |||||||||||||||||||
Simplify to Grow Program | 76 | (4 | ) | — | 80 | 20 | — | — | — | 60 | 0.04 | |||||||||||||||||||||||||||||||||
Intangible asset impairment charges | 90 | — | — | 90 | 21 | — | — | — | 69 | 0.05 | ||||||||||||||||||||||||||||||||||
Mark-to-market (gains)/losses from derivatives | 2 | — | — | 2 | — | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
Acquisition integration costs | 2 | — | — | 2 | — | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
Acquisition-related costs | 10 | — | — | 10 | 2 | — | — | — | 8 | 0.01 | ||||||||||||||||||||||||||||||||||
Divestiture-related costs | (2 | ) | — | — | (2 | ) | — | — | — | — | (2 | ) | — | |||||||||||||||||||||||||||||||
Net earnings from divestitures | — | — | — | — | (1 | ) | — | 16 | — | (15 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
Costs associated with JDE Peet’s transaction | 48 | — | — | 48 | (261 | ) | — | — | — | 309 | 0.21 | |||||||||||||||||||||||||||||||||
Remeasurement of net monetary position | 3 | — | — | 3 | — | — | — | — | 3 | — | ||||||||||||||||||||||||||||||||||
Impact from pension participation changes | — | — | (3 | ) | 3 | — | — | — | — | 3 | — | |||||||||||||||||||||||||||||||||
Gain on equity method investment transactions | — | — | — | — | — | 121 | — | — | (121 | ) | (0.08 | ) | ||||||||||||||||||||||||||||||||
Equity method investee items | — | — | — | — | 4 | — | (23 | ) | — | 19 | 0.01 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) | $ | 942 | $ | (35 | ) | $ | 82 | $ | 895 | $ | 126 | 14.1 | % | $ | — | $ | (113 | ) | $ | 1 | $ | 881 | $ | 0.61 | ||||||||||||||||||||
Impact from enacted tax law changes | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Change in equity method investee items | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) - As Recast | $ | 942 | $ | (35 | ) | $ | 82 | $ | 895 | $ | 126 | 14.1 | % | $ | — | $ | (113 | ) | $ | 1 | $ | 881 | $ | 0.61 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Currency | 27 | 0.02 | ||||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||
Adjusted @ Constant FX (Non-GAAP) - As Recast | $ | 908 | $ | 0.63 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||
Diluted Average Shares Outstanding | 1,439 |
For the Three Months Ended June 30, 2019 | ||||||||||||||||||||||||||||||||||||||||||||
Operating Income | Benefit plan non- service expense / (income) | Interest and other expense, net | Earnings before income taxes | Income taxes (1) | Effective tax rate | Loss on equity method investment transactions | Equity method investment net losses / (earnings) | Non- controlling interest earnings | Net Earnings attributable to Mondelēz International | Diluted EPS attributable to Mondelēz International | ||||||||||||||||||||||||||||||||||
Reported (GAAP) | $ | 1,025 | $ | (12 | ) | $ | 101 | $ | 936 | $ | 216 | 23.1 | % | $ | 25 | $ | (109 | ) | $ | 1 | $ | 803 | $ | 0.55 | ||||||||||||||||||||
Simplify to Grow Program | 83 | (5 | ) | — | 88 | 19 | — | — | — | 69 | 0.05 | |||||||||||||||||||||||||||||||||
Mark-to-market (gains)/losses from derivatives | (33 | ) | — | — | (33 | ) | (3 | ) | — | — | — | (30 | ) | (0.02 | ) | |||||||||||||||||||||||||||||
Acquisition-related costs | 1 | — | — | 1 | — | — | — | — | 1 | — | ||||||||||||||||||||||||||||||||||
Divestiture-related costs | 11 | — | — | 11 | 1 | — | — | — | 10 | 0.01 | ||||||||||||||||||||||||||||||||||
Net earnings from divestitures | (5 | ) | — | — | (5 | ) | (4 | ) | — | 21 | — | (22 | ) | (0.02 | ) | |||||||||||||||||||||||||||||
Gain on divestitures | (41 | ) | — | — | (41 | ) | (3 | ) | — | — | — | (38 | ) | (0.03 | ) | |||||||||||||||||||||||||||||
Remeasurement of net monetary position | (1 | ) | — | — | (1 | ) | — | — | — | — | (1 | ) | — | |||||||||||||||||||||||||||||||
Impact from pension participation changes | (35 | ) | — | — | (35 | ) | (9 | ) | — | — | — | (26 | ) | (0.02 | ) | |||||||||||||||||||||||||||||
CEO transition remuneration | 3 | — | — | 3 | — | — | — | — | 3 | — | ||||||||||||||||||||||||||||||||||
U.S. tax reform discrete net tax (benefit)/expense | — | — | — | — | (1 | ) | — | — | — | 1 | — | |||||||||||||||||||||||||||||||||
Loss on equity method investment transactions | — | — | — | — | (2 | ) | (25 | ) | — | — | 27 | 0.02 | ||||||||||||||||||||||||||||||||
Equity method investee items | — | — | — | — | 1 | — | (8 | ) | — | 7 | 0.01 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) | $ | 1,008 | $ | (17 | ) | $ | 101 | $ | 924 | $ | 215 | 23.3 | % | $ | — | $ | (96 | ) | $ | 1 | $ | 804 | $ | 0.55 | ||||||||||||||||||||
Impact from enacted tax law changes | — | — | — | — | (9 | ) | — | — | — | 9 | 0.01 | |||||||||||||||||||||||||||||||||
Change in equity method investee items | — | — | — | — | — | — | 1 | — | (1 | ) | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) - As Recast | $ | 1,008 | $ | (17 | ) | $ | 101 | $ | 924 | $ | 206 | 22.3 | % | $ | — | $ | (95 | ) | $ | 1 | $ | 812 | $ | 0.56 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Diluted Average Shares Outstanding | 1,458 |
(1) | Taxes were computed for each of the items excluded from the company’s GAAP results based on the facts and tax assumptions associated with each item. |
Schedule 1.f
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Net Earnings and Tax Rate
(in millions of U.S. dollars and shares, except per share data)
(Unaudited)
For the Three Months Ended March 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||
Operating Income | Benefit plan non- service expense / (income) | Interest and other expense, net | Earnings before income taxes | Income taxes (1) | Effective tax rate | Gain on equity method investment transactions | Equity method investment net losses / (earnings) | Non- controlling interest earnings | Net Earnings attributable to Mondelēz International | Diluted EPS attributable to Mondelēz International | ||||||||||||||||||||||||||||||||||
Reported (GAAP) | $ | 856 | $ | (33 | ) | $ | 190 | $ | 699 | $ | 148 | 21.2 | % | $ | (71 | ) | $ | (121 | ) | $ | 7 | $ | 736 | $ | 0.51 | |||||||||||||||||||
Simplify to Grow Program | 58 | — | — | 58 | 13 | — | — | — | 45 | 0.03 | ||||||||||||||||||||||||||||||||||
Mark-to-market (gains)/losses from derivatives | 185 | — | 1 | 184 | 32 | — | — | — | 152 | 0.11 | ||||||||||||||||||||||||||||||||||
Acquisition-related costs | 5 | — | — | 5 | 1 | — | — | — | 4 | — | ||||||||||||||||||||||||||||||||||
Net earnings from divestitures | — | — | — | — | (5 | ) | — | 28 | — | (23 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
Remeasurement of net monetary position | 2 | — | — | 2 | — | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
Impact from pension participation changes | — | — | (3 | ) | 3 | 1 | — | — | — | 2 | — | |||||||||||||||||||||||||||||||||
Loss related to interest rate swaps | — | — | (103 | ) | 103 | 24 | — | — | — | 79 | 0.05 | |||||||||||||||||||||||||||||||||
Gain on equity method investment transactions | — | — | — | — | (17 | ) | 71 | — | — | (54 | ) | (0.04 | ) | |||||||||||||||||||||||||||||||
Equity method investee items | — | — | — | — | 1 | — | (6 | ) | — | 5 | 0.01 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) | $ | 1,106 | $ | (33 | ) | $ | 85 | $ | 1,054 | $ | 198 | 18.8 | % | $ | — | $ | (99 | ) | $ | 7 | $ | 948 | $ | 0.66 | ||||||||||||||||||||
Impact from enacted tax law changes | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Change in equity method investee items | — | — | — | — | — | — | (10 | ) | — | 10 | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) - As Recast | $ | 1,106 | $ | (33 | ) | $ | 85 | $ | 1,054 | $ | 198 | 18.8 | % | $ | — | $ | (109 | ) | $ | 7 | $ | 958 | $ | 0.66 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Currency | 44 | 0.03 | ||||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||
Adjusted @ Constant FX (Non-GAAP) - As Recast | $ | 1,002 | $ | 0.69 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||
Diluted Average Shares Outstanding | 1,445 |
For the Three Months Ended March 31, 2019 | ||||||||||||||||||||||||||||||||||||||||||||
Operating Income | Benefit plan non- service expense / (income) | Interest and other expense, net | Earnings before income taxes | Income taxes (1) | Effective tax rate | Gain on equity method investment transactions | Equity method investment net losses / (earnings) | Non- controlling interest earnings | Net Earnings attributable to Mondelēz International | Diluted EPS attributable to Mondelēz International | ||||||||||||||||||||||||||||||||||
Reported (GAAP) | $ | 1,036 | $ | (17 | ) | $ | 80 | $ | 973 | $ | 189 | 19.4 | % | $ | (23 | ) | $ | (166 | ) | $ | 6 | $ | 967 | $ | 0.66 | |||||||||||||||||||
Simplify to Grow Program | 70 | — | — | 70 | 19 | — | — | — | 51 | 0.04 | ||||||||||||||||||||||||||||||||||
Mark-to-market (gains)/losses from derivatives | (16 | ) | — | — | (16 | ) | (3 | ) | — | — | — | (13 | ) | (0.01 | ) | |||||||||||||||||||||||||||||
Divestiture-related costs | (1 | ) | — | — | (1 | ) | — | — | — | — | (1 | ) | — | |||||||||||||||||||||||||||||||
Net earnings from divestitures | (4 | ) | — | — | (4 | ) | (3 | ) | — | 28 | — | (29 | ) | (0.02 | ) | |||||||||||||||||||||||||||||
Remeasurement of net monetary position | 2 | — | — | 2 | — | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
CEO transition remuneration | 3 | — | — | 3 | — | — | — | — | 3 | — | ||||||||||||||||||||||||||||||||||
U.S. tax reform discrete net tax (benefit)/expense | — | — | — | — | (1 | ) | — | — | — | 1 | — | |||||||||||||||||||||||||||||||||
Gain on equity method investment transactions | — | — | — | — | (5 | ) | 23 | — | — | (18 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||
Equity method investee items | — | — | — | — | 3 | — | (11 | ) | — | 8 | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) | $ | 1,090 | $ | (17 | ) | $ | 80 | $ | 1,027 | $ | 199 | 19.4 | % | $ | — | $ | (149 | ) | $ | 6 | $ | 971 | $ | 0.66 | ||||||||||||||||||||
Impact from enacted tax law changes | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Change in equity method investee items | — | — | — | — | — | — | 41 | — | (41 | ) | (0.02 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) - As Recast | $ | 1,090 | $ | (17 | ) | $ | 80 | $ | 1,027 | $ | 199 | 19.4 | % | $ | — | $ | (108 | ) | $ | 6 | $ | 930 | $ | 0.64 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Diluted Average Shares Outstanding | 1,461 |
(1) | Taxes were computed for each of the items excluded from the company’s GAAP results based on the facts and tax assumptions associated with each item. |
Schedule 1.g
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Net Earnings and Tax Rate
(in millions of U.S. dollars and shares, except per share data)
(Unaudited)
For the Twelve Months Ended December 31, 2019 | ||||||||||||||||||||||||||||||||||||||||||||
Operating Income | Benefit plan non- service expense / (income) | Interest and other expense, net | Earnings before income taxes | Income taxes (1) | Effective tax rate | Loss on equity method investment transactions | Equity method investment net losses / (earnings) | Non- controlling interest earnings | Net Earnings attributable to Mondelēz International | Diluted EPS attributable to Mondelēz International | ||||||||||||||||||||||||||||||||||
Reported (GAAP) | $ | 3,843 | $ | (60 | ) | $ | 456 | $ | 3,447 | $ | 2 | 0.1 | % | $ | 2 | $ | (501 | ) | $ | 15 | $ | 3,929 | $ | 2.69 | ||||||||||||||||||||
Simplify to Grow Program | 442 | (6 | ) | — | 448 | 103 | — | — | — | 345 | 0.24 | |||||||||||||||||||||||||||||||||
Intangible asset impairment charges | 57 | — | — | 57 | 14 | — | — | — | 43 | 0.03 | ||||||||||||||||||||||||||||||||||
Mark-to-market (gains)/losses from derivatives | (91 | ) | — | (1 | ) | (90 | ) | (19 | ) | — | — | — | (71 | ) | (0.05 | ) | ||||||||||||||||||||||||||||
Acquisition-related costs | 3 | — | — | 3 | 1 | — | — | — | 2 | — | ||||||||||||||||||||||||||||||||||
Divestiture-related costs | 6 | — | — | 6 | — | — | — | — | 6 | — | ||||||||||||||||||||||||||||||||||
Net earnings from divestitures | (9 | ) | — | — | (9 | ) | (15 | ) | — | 95 | — | (89 | ) | (0.06 | ) | |||||||||||||||||||||||||||||
Gain on divestitures | (44 | ) | — | — | (44 | ) | (3 | ) | — | — | — | (41 | ) | (0.03 | ) | |||||||||||||||||||||||||||||
Remeasurement of net monetary position | (4 | ) | — | — | (4 | ) | — | — | — | — | (4 | ) | — | |||||||||||||||||||||||||||||||
Impact from pension participation changes | (35 | ) | — | (6 | ) | (29 | ) | (8 | ) | — | — | — | (21 | ) | (0.02 | ) | ||||||||||||||||||||||||||||
Impact from resolution of tax matters | 85 | — | — | 85 | 21 | — | — | — | 64 | 0.05 | ||||||||||||||||||||||||||||||||||
CEO transition remuneration | 9 | — | — | 9 | — | — | — | — | 9 | 0.01 | ||||||||||||||||||||||||||||||||||
Loss related to interest rate swaps | — | — | (111 | ) | 111 | — | — | — | — | 111 | 0.08 | |||||||||||||||||||||||||||||||||
Swiss tax reform net impacts | 2 | — | — | 2 | 769 | — | — | — | (767 | ) | (0.53 | ) | ||||||||||||||||||||||||||||||||
U.S. tax reform discrete net tax (benefit)/expense | — | — | — | — | (5 | ) | — | — | — | 5 | — | |||||||||||||||||||||||||||||||||
Loss on equity method investment transactions | — | — | — | — | (6 | ) | (2 | ) | — | — | 8 | 0.01 | ||||||||||||||||||||||||||||||||
Equity method investee items | — | — | — | — | 6 | — | (37 | ) | — | 31 | 0.02 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) | $ | 4,264 | $ | (66 | ) | $ | 338 | $ | 3,992 | $ | 860 | 21.5 | % | $ | — | $ | (443 | ) | $ | 15 | $ | 3,560 | $ | 2.44 | ||||||||||||||||||||
Impact from enacted tax law changes | — | — | — | — | (10 | ) | — | — | — | 10 | 0.01 | |||||||||||||||||||||||||||||||||
Change in equity method investee items | — | — | — | — | — | — | 42 | — | (42 | ) | (0.03 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) - As Recast | $ | 4,264 | $ | (66 | ) | $ | 338 | $ | 3,992 | $ | 850 | 21.3 | % | $ | — | $ | (401 | ) | $ | 15 | $ | 3,528 | $ | 2.42 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Currency | 216 | 0.15 | ||||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||
Adjusted @ Constant FX (Non-GAAP) - As Recast | $ | 3,744 | $ | 2.57 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||
Diluted Average Shares Outstanding | 1,458 |
For the Twelve Months Ended December 31, 2018 | ||||||||||||||||||||||||||||||||||||||||||||
Operating Income | Benefit plan non- service expense / (income) | Interest and other expense, net | Earnings before income taxes | Income taxes (1) | Effective tax rate | Gain on equity method investment transactions | Equity method investment net losses / (earnings) | Non- controlling interest earnings | Net Earnings attributable to Mondelēz International | Diluted EPS attributable to Mondelēz International | ||||||||||||||||||||||||||||||||||
Reported (GAAP) | $ | 3,312 | $ | (50 | ) | $ | 520 | $ | 2,842 | $ | 773 | 27.2 | % | $ | (778 | ) | $ | (484 | ) | $ | 14 | $ | 3,317 | $ | 2.23 | |||||||||||||||||||
Simplify to Grow Program | 626 | (5 | ) | — | 631 | 156 | — | — | — | 475 | 0.32 | |||||||||||||||||||||||||||||||||
Intangible asset impairment charges | 68 | — | — | 68 | 16 | — | — | — | 52 | 0.03 | ||||||||||||||||||||||||||||||||||
Mark-to-market (gains)/losses from derivatives | (141 | ) | — | 1 | (142 | ) | (10 | ) | — | — | — | (132 | ) | (0.09 | ) | |||||||||||||||||||||||||||||
Acquisition integration costs | 3 | — | — | 3 | — | — | — | — | 3 | — | ||||||||||||||||||||||||||||||||||
Acquisition-related costs | 13 | — | — | 13 | 3 | — | — | — | 10 | 0.01 | ||||||||||||||||||||||||||||||||||
Divestiture-related costs | (1 | ) | — | — | (1 | ) | (2 | ) | — | — | — | 1 | — | |||||||||||||||||||||||||||||||
Net earnings from divestitures | (19 | ) | — | — | (19 | ) | (19 | ) | — | 103 | — | (103 | ) | (0.07 | ) | |||||||||||||||||||||||||||||
Remeasurement of net monetary position | 11 | — | — | 11 | — | — | — | — | 11 | 0.01 | ||||||||||||||||||||||||||||||||||
Impact from pension participation changes | 423 | — | (6 | ) | 429 | 108 | — | — | — | 321 | 0.22 | |||||||||||||||||||||||||||||||||
Impact from resolution of tax matters | (15 | ) | — | (4 | ) | (11 | ) | 6 | — | — | — | (17 | ) | (0.01 | ) | |||||||||||||||||||||||||||||
CEO transition remuneration | 22 | — | — | 22 | 5 | — | — | — | 17 | 0.01 | ||||||||||||||||||||||||||||||||||
Gain related to interest rate swaps | — | — | 10 | (10 | ) | (2 | ) | — | — | — | (8 | ) | (0.01 | ) | ||||||||||||||||||||||||||||||
Loss on debt extinguishment and related expenses | — | — | (140 | ) | 140 | 35 | — | — | — | 105 | 0.07 | |||||||||||||||||||||||||||||||||
U.S. tax reform discrete net tax (benefit)/expense | — | — | — | — | (19 | ) | — | — | — | 19 | 0.01 | |||||||||||||||||||||||||||||||||
Gain on equity method investment transactions | — | — | — | — | (192 | ) | 778 | — | — | (586 | ) | (0.39 | ) | |||||||||||||||||||||||||||||||
Equity method investee items | — | — | — | — | (10 | ) | — | 17 | — | (7 | ) | — | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) | $ | 4,302 | $ | (55 | ) | $ | 381 | $ | 3,976 | $ | 848 | 21.3 | % | $ | — | $ | (364 | ) | $ | 14 | $ | 3,478 | $ | 2.34 | ||||||||||||||||||||
Impact from enacted tax law changes | — | — | — | — | (14 | ) | — | — | — | 14 | 0.01 | |||||||||||||||||||||||||||||||||
Change in equity method investee items | — | — | — | — | — | — | (6 | ) | — | 6 | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Adjusted (Non-GAAP) - As Recast | $ | 4,302 | $ | (55 | ) | $ | 381 | $ | 3,976 | $ | 834 | 21.0 | % | $ | — | $ | (370 | ) | $ | 14 | $ | 3,498 | $ | 2.35 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Diluted Average Shares Outstanding | 1,486 |
(1) | Taxes were computed for each of the items excluded from the company’s GAAP results based on the facts and tax assumptions associated with each item. |
Schedule 2.a
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Diluted EPS
(Unaudited)
For the Three Months Ended March 31, | ||||||||||||||||
2021 | 2020 | $ Change | % Change | |||||||||||||
Diluted EPS attributable to Mondelēz International (GAAP) | $ | 0.68 | $ | 0.51 | $ | 0.17 | 33.3 | % | ||||||||
Simplify to Grow Program | 0.07 | 0.03 | 0.04 | |||||||||||||
Mark-to-market (gains)/losses from derivatives | (0.07 | ) | 0.11 | (0.18 | ) | |||||||||||
Acquisition-related costs | 0.01 | — | 0.01 | |||||||||||||
Net earnings from divestitures | — | (0.01 | ) | 0.01 | ||||||||||||
Loss related to interest rate swaps | — | 0.05 | (0.05 | ) | ||||||||||||
Loss on debt extinguishment and related expenses | 0.07 | — | 0.07 | |||||||||||||
Gain on equity method investment transactions | — | (0.04 | ) | 0.04 | ||||||||||||
Equity method investee items | 0.01 | 0.01 | — | |||||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS (Non-GAAP) | $ | 0.77 | $ | 0.66 | $ | 0.11 | 16.7 | % | ||||||||
Impact from enacted tax law changes | — | — | — | |||||||||||||
Change in equity method investee items | 0.03 | — | 0.03 | |||||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS (Non-GAAP) - As Recast | $ | 0.80 | $ | 0.66 | $ | 0.14 | 21.2 | % | ||||||||
Impact of favorable currency | (0.03 | ) | — | (0.03 | ) | |||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS @ Constant FX (Non-GAAP) - As Recast | $ | 0.77 | $ | 0.66 | $ | 0.11 | 16.7 | % | ||||||||
|
|
|
|
|
|
Schedule 2.b
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Diluted EPS
(Unaudited)
For the Twelve Months Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
Diluted EPS attributable to Mondelēz International (GAAP) | $ | 2.47 | $ | 2.69 | $ | (0.22 | ) | (8.2 | )% | |||||||
Simplify to Grow Program | 0.20 | 0.24 | (0.04 | ) | ||||||||||||
Intangible asset impairment charges | 0.08 | 0.03 | 0.05 | |||||||||||||
Mark-to-market (gains)/losses from derivatives | (0.01 | ) | (0.05 | ) | 0.04 | |||||||||||
Acquisition-related costs | 0.01 | — | 0.01 | |||||||||||||
Net earnings from divestitures | (0.04 | ) | (0.06 | ) | 0.02 | |||||||||||
Gain on divestitures | — | (0.03 | ) | 0.03 | ||||||||||||
Costs associated with JDE Peet’s transaction | 0.20 | — | 0.20 | |||||||||||||
Remeasurement of net monetary position | 0.01 | — | 0.01 | |||||||||||||
Impact from pension participation changes | 0.01 | (0.02 | ) | 0.03 | ||||||||||||
Impact from resolution of tax matters | (0.02 | ) | 0.05 | (0.07 | ) | |||||||||||
CEO transition remuneration | — | 0.01 | (0.01 | ) | ||||||||||||
Loss related to interest rate swaps | 0.05 | 0.08 | (0.03 | ) | ||||||||||||
Loss on debt extinguishment and related expenses | 0.10 | — | 0.10 | |||||||||||||
Swiss tax reform net impacts | — | (0.53 | ) | 0.53 | ||||||||||||
(Gain)/loss on equity method investment transactions | (0.55 | ) | 0.01 | (0.56 | ) | |||||||||||
Equity method investee items | 0.05 | 0.02 | 0.03 | |||||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS (Non-GAAP) | $ | 2.56 | $ | 2.44 | $ | 0.12 | 4.9 | % | ||||||||
Impact from enacted tax law changes | 0.02 | 0.01 | 0.01 | |||||||||||||
Change in equity method investee items | 0.01 | (0.03 | ) | 0.04 | ||||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS (Non-GAAP) - As Recast | $ | 2.59 | $ | 2.42 | $ | 0.17 | 7.0 | % | ||||||||
Impact of unfavorable currency | 0.04 | — | 0.04 | |||||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS @ Constant FX (Non-GAAP) - As Recast | $ | 2.63 | $ | 2.42 | $ | 0.21 | 8.7 | % | ||||||||
|
|
|
|
|
|
Schedule 2.c
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Diluted EPS
(Unaudited)
For the Three Months Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
Diluted EPS attributable to Mondelēz International (GAAP) | $ | 0.80 | $ | 0.50 | $ | 0.30 | 60.0 | % | ||||||||
Simplify to Grow Program | 0.06 | 0.07 | (0.01 | ) | ||||||||||||
Mark-to-market (gains)/losses from derivatives | (0.03 | ) | (0.01 | ) | (0.02 | ) | ||||||||||
Net earnings from divestitures | — | (0.01 | ) | 0.01 | ||||||||||||
Costs associated with JDE Peet’s transaction | (0.01 | ) | — | (0.01 | ) | |||||||||||
Impact from resolution of tax matters | (0.02 | ) | 0.04 | (0.06 | ) | |||||||||||
Loss on debt extinguishment and related expenses | 0.10 | — | 0.10 | |||||||||||||
Gain on equity method investment transactions | (0.24 | ) | — | (0.24 | ) | |||||||||||
Equity method investee items | 0.01 | 0.01 | — | |||||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS (Non-GAAP) | $ | 0.67 | $ | 0.60 | $ | 0.07 | 11.7 | % | ||||||||
Impact from enacted tax law changes | — | — | — | |||||||||||||
Change in equity method investee items | — | — | — | |||||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS (Non-GAAP) - As Recast | $ | 0.67 | $ | 0.60 | $ | 0.07 | 11.7 | % | ||||||||
Impact of favorable currency | (0.02 | ) | — | (0.02 | ) | |||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS @ Constant FX (Non-GAAP) - As Recast | $ | 0.65 | $ | 0.60 | $ | 0.05 | 8.3 | % | ||||||||
|
|
|
|
|
|
Schedule 2.d
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Diluted EPS
(Unaudited)
For the Three Months Ended September 30, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
Diluted EPS attributable to Mondelēz International (GAAP) | $ | 0.78 | $ | 0.98 | $ | (0.20 | ) | (20.4 | )% | |||||||
Simplify to Grow Program | 0.06 | 0.08 | (0.02 | ) | ||||||||||||
Intangible asset impairment charges | 0.03 | 0.03 | — | |||||||||||||
Mark-to-market (gains)/losses from derivatives | (0.08 | ) | (0.01 | ) | (0.07 | ) | ||||||||||
Net earnings from divestitures | (0.01 | ) | (0.01 | ) | — | |||||||||||
Loss related to interest rate swaps | — | 0.08 | (0.08 | ) | ||||||||||||
Swiss tax reform net impacts | — | (0.53 | ) | 0.53 | ||||||||||||
Gain on equity method investment transactions | (0.19 | ) | — | (0.19 | ) | |||||||||||
Equity method investee items | 0.03 | 0.01 | 0.02 | |||||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS (Non-GAAP) | $ | 0.62 | $ | 0.63 | $ | (0.01 | ) | (1.6 | )% | |||||||
Impact from enacted tax law changes | 0.02 | — | 0.02 | |||||||||||||
Change in equity method investee items | — | — | — | |||||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS (Non-GAAP) - As Recast | $ | 0.64 | $ | 0.63 | $ | 0.01 | 1.6 | % | ||||||||
Impact of unfavorable currency | 0.01 | — | 0.01 | |||||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS @ Constant FX (Non-GAAP) - As Recast | $ | 0.65 | $ | 0.63 | $ | 0.02 | 3.2 | % | ||||||||
|
|
|
|
|
|
Schedule 2.e
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Diluted EPS
(Unaudited)
For the Three Months Ended June 30, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
Diluted EPS attributable to Mondelēz International (GAAP) | $ | 0.38 | $ | 0.55 | $ | (0.17 | ) | (30.9 | )% | |||||||
Simplify to Grow Program | 0.04 | 0.05 | (0.01 | ) | ||||||||||||
Intangible asset impairment charges | 0.05 | — | 0.05 | |||||||||||||
Mark-to-market (gains)/losses from derivatives | — | (0.02 | ) | 0.02 | ||||||||||||
Acquisition-related costs | 0.01 | — | 0.01 | |||||||||||||
Divestiture-related costs | — | 0.01 | (0.01 | ) | ||||||||||||
Net earnings from divestitures | (0.01 | ) | (0.02 | ) | 0.01 | |||||||||||
Gain on divestitures | — | (0.03 | ) | 0.03 | ||||||||||||
Costs associated with JDE Peet’s transaction | 0.21 | — | 0.21 | |||||||||||||
Impact from pension participation changes | — | (0.02 | ) | 0.02 | ||||||||||||
(Gain)/loss on equity method investment transactions | (0.08 | ) | 0.02 | (0.10 | ) | |||||||||||
Equity method investee items | 0.01 | 0.01 | — | |||||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS (Non-GAAP) | $ | 0.61 | $ | 0.55 | $ | 0.06 | 10.9 | % | ||||||||
Impact from enacted tax law changes | — | 0.01 | (0.01 | ) | ||||||||||||
Change in equity method investee items | — | — | — | |||||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS (Non-GAAP) - As Recast | $ | 0.61 | $ | 0.56 | $ | 0.05 | 8.9 | % | ||||||||
Impact of unfavorable currency | 0.02 | — | 0.02 | |||||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS @ Constant FX (Non-GAAP) - As Recast | $ | 0.63 | $ | 0.56 | $ | 0.07 | 12.5 | % | ||||||||
|
|
|
|
|
|
Schedule 2.f
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Diluted EPS
(Unaudited)
For the Three Months Ended March 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
Diluted EPS attributable to Mondelēz International (GAAP) | $ | 0.51 | $ | 0.66 | $ | (0.15 | ) | (22.7 | )% | |||||||
Simplify to Grow Program | 0.03 | 0.04 | (0.01 | ) | ||||||||||||
Mark-to-market (gains)/losses from derivatives | 0.11 | (0.01 | ) | 0.12 | ||||||||||||
Net earnings from divestitures | (0.01 | ) | (0.02 | ) | 0.01 | |||||||||||
Loss related to interest rate swaps | 0.05 | — | 0.05 | |||||||||||||
Gain on equity method investment transactions | (0.04 | ) | (0.01 | ) | (0.03 | ) | ||||||||||
Equity method investee items | 0.01 | — | 0.01 | |||||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS (Non-GAAP) | $ | 0.66 | $ | 0.66 | $ | — | 0.0 | % | ||||||||
Impact from enacted tax law changes | — | — | — | |||||||||||||
Change in equity method investee items | — | (0.02 | ) | 0.02 | ||||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS (Non-GAAP) - As Recast | $ | 0.66 | $ | 0.64 | $ | 0.02 | 3.1 | % | ||||||||
Impact of unfavorable currency | 0.03 | — | 0.03 | |||||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS @ Constant FX (Non-GAAP) - As Recast | $ | 0.69 | $ | 0.64 | $ | 0.05 | 7.8 | % | ||||||||
|
|
|
|
|
|
Schedule 2.g
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Diluted EPS
(Unaudited)
For the Twelve Months Ended December 31, | ||||||||||||||||
2019 | 2018 | $ Change | % Change | |||||||||||||
Diluted EPS attributable to Mondelēz International (GAAP) | $ | 2.69 | $ | 2.23 | $ | 0.46 | 20.6 | % | ||||||||
Simplify to Grow Program | 0.24 | 0.32 | (0.08 | ) | ||||||||||||
Intangible asset impairment charges | 0.03 | 0.03 | — | |||||||||||||
Mark-to-market (gains)/losses from derivatives | (0.05 | ) | (0.09 | ) | 0.04 | |||||||||||
Acquisition-related costs | — | 0.01 | (0.01 | ) | ||||||||||||
Net earnings from divestitures | (0.06 | ) | (0.07 | ) | 0.01 | |||||||||||
Gain on divestitures | (0.03 | ) | — | (0.03 | ) | |||||||||||
Remeasurement of net monetary position | — | 0.01 | (0.01 | ) | ||||||||||||
Impact from pension participation changes | (0.02 | ) | 0.22 | (0.24 | ) | |||||||||||
Impact from resolution of tax matters | 0.05 | (0.01 | ) | 0.06 | ||||||||||||
CEO transition remuneration | 0.01 | 0.01 | — | |||||||||||||
(Gain)/loss related to interest rate swaps | 0.08 | (0.01 | ) | 0.09 | ||||||||||||
Loss on debt extinguishment and related expenses | — | 0.07 | (0.07 | ) | ||||||||||||
Swiss tax reform net impacts | (0.53 | ) | — | (0.53 | ) | |||||||||||
U.S. tax reform discrete net tax (benefit)/expense | — | 0.01 | (0.01 | ) | ||||||||||||
(Gain)/loss on equity method investment transactions | 0.01 | (0.39 | ) | 0.40 | ||||||||||||
Equity method investee items | 0.02 | — | 0.02 | |||||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS (Non-GAAP) | $ | 2.44 | $ | 2.34 | $ | 0.10 | 4.3 | % | ||||||||
Impact from enacted tax law changes | 0.01 | 0.01 | — | |||||||||||||
Change in equity method investee items | (0.03 | ) | — | (0.03 | ) | |||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS (Non-GAAP) - As Recast | $ | 2.42 | $ | 2.35 | $ | 0.07 | 3.0 | % | ||||||||
Impact of unfavorable currency | 0.15 | — | 0.15 | |||||||||||||
|
|
|
|
|
| |||||||||||
Adjusted EPS @ Constant FX (Non-GAAP) - As Recast | $ | 2.57 | $ | 2.35 | $ | 0.22 | 9.4 | % | ||||||||
|
|
|
|
|
|