INVESTOR RELATIONS

Release Details

Kraft Foods Reports Solid Third Quarter Results While Investing To Accelerate Growth

November 4, 2010 at 12:00 AM EDT
Kraft Foods Reports Solid Third Quarter Results While Investing To Accelerate Growth

  • Net revenues grew 26.2% to $11.9 billion; Combined Organic Net Revenues(1) grew 2.1%
  • Diluted EPS was $0.43; Operating EPS(1) was $0.47
  • Cadbury integration progressing well
  • Company confirmed 2010 Operating EPS guidance of at least $2.00

NORTHFIELD, Ill., Nov. 4, 2010 /PRNewswire via COMTEX/ -- Kraft Foods Inc. (NYSE: KFT) today reported third quarter 2010 results that reflected solid performance in every geography and management's decision to significantly step-up brand-building investments.

"We had another good quarter, and we're executing well." said Irene Rosenfeld, Chairman and CEO. "Our global growth strategy of focusing on snacking and Power Brands gives us a clear path to top-tier performance. The Cadbury integration has proceeded smoothly and quickly, and we're already benefiting from significant cost synergies. I remain confident that we will achieve our goals for 2010 and accelerate our growth in 2011."

  • Net revenues in the third quarter increased 26.2 percent to $11.9 billion, including a 26.2 percentage point impact from the Cadbury acquisition, a negative 2.3 percentage points from currency and a negative 0.2 percentage points from divestitures.
  • Kraft Foods' base business organic net revenues(1) grew 2.5 percent, driven by 2.3 percentage points from pricing and 0.2 percentage points from volume/mix.

    Combined Organic Net Revenues grew 2.1 percent, including 0.1 percent growth from Cadbury. Actions taken to normalize Cadbury trade inventories during the quarter tempered Combined Organic Net Revenue growth by approximately one-half percentage points and Cadbury organic net revenue(1) growth by about 2 percentage points.



  • Operating income increased 13.4 percent to $1,519 million, including a favorable impact of 22.5 percentage points from Cadbury, partially offset by a negative 6.1 percentage point impact from Integration Program(2) and acquisition-related(3) costs. Currency had a negative impact of 2.9 percentage points. Excluding these factors, management's decision to significantly step-up advertising investments resulted in Kraft Foods' base business operating income(1) to be essentially flat with the prior year quarter.
  • Operating income margin was 12.8 percent. This was 140 basis points lower than the prior year, driven by an unfavorable impact of 100 basis points from the increased advertising investments and a 60 basis point negative impact from Integration Program(2) and acquisition-related(3) costs.

  • The tax rate was 30.0 percent compared to 23.8 percent last year, reflecting a greater benefit from discrete items in the prior year quarter.

  • Diluted earnings per share were $0.43, including a negative impact of $0.04 related to Integration Program and acquisition-related costs.
  • Operating EPS(1) in the third quarter was $0.47, down from $0.53 primarily due to higher taxes, reflecting the timing of discrete items versus the prior year quarter.



Q3 2009 Diluted EPS


$0.55


Earnings from Discontinued Operations


(0.03)


Acquisition-Related Costs


0.01


Q3 2009 Operating EPS


$0.53


Operating Earnings - Kraft Foods' Base Business


0.01


Change in Foreign Currency


(0.02)






Operating Earnings - Cadbury


0.12


Higher Interest Expense


(0.05)


Change in Shares Outstanding


(0.06)


Changes in Taxes


(0.06)






Q3 2010 Operating EPS (1)


$0.47






Integration Program Costs (2)


(0.05)


Acquisition-Related Costs (3)

0.01


Q3 2010 Diluted EPS


$0.43


Kraft Foods North America

Net revenues increased 9.3 percent. This included favorable impacts of 7.8 percentage points from the Cadbury acquisition and 0.7 percentage points from currency, partially offset by a negative 0.3 percentage point impact from divestitures.

Kraft Foods' base business organic net revenue(1) increased 1.1 percent. Pricing in response to higher input costs accounted for 3.1 percentage points of the increase, with each business unit realizing favorable net pricing. This was offset somewhat by volume/mix, which was unfavorably impacted by higher pricing, the continued weak consumer environment and lower levels of merchandising activity versus the prior year quarter. Focused investments drove solid volume/mix growth in Power Brands such as Chips Ahoy! cookies; Ritz crackers; Starbucks coffee; Capri Sun and Kool-Aid ready-to-drink beverages; Oscar MayerDeli Fresh cold cuts and Lunchables combination meals; and Velveeta processed cheese.

In addition, the introduction and expansion of new product platforms, such as Oscar Mayer Carving Board cold cuts, Jell-O Mousse Temptations desserts, Wheat Thins Stix crackers and Crystal Light Pure powdered beverages also contributed to Kraft Foods' base business growth.

Combined Organic Net Revenues(1) increased 1.0 percent, fueled by approximately 3 percent growth in Power Brands.

Cadbury organic net revenue(1) declined 0.5 percent, reflecting the lapping of the prior year quarter's highly-successful introduction of Trident Layers gum and the strong shipments of Halls cough drops in anticipation of the H1N1-influenced flu season. This was partially offset by strong performance of Stride and Dentyne gum in the current quarter.

Segment operating income grew 4.8 percent, reflecting the favorable impacts of 8.6 percentage points from Cadbury, net of Integration Program costs, and 0.6 percentage points from currency. Excluding these factors, segment operating income was down due to a double-digit increase in advertising. Favorable pricing and productivity more than offset higher input costs.

Kraft Foods Europe

Net revenues increased by 29.0 percent, including a 36.0 percentage point impact from the Cadbury acquisition and a negative 8.7 percentage point impact from currency.

Kraft Foods' base business organic net revenues(1) grew 1.7 percent, driven by volume/mix gains of 1.4 percentage points and 0.3 percentage points from pricing.

  • Chocolate revenue was flat in the quarter. Continued strong growth of Freia and Marabou in Scandinavia was offset by weak category performance in other parts of Continental Europe, in part due to unseasonably hot weather.
  • Biscuits revenue declined slightly. Strong growth of Power Brands, including Oreo and Belvita,was offset by the timing of promotional programming versus the prior year and a weak category environment.
  • Coffee grew mid-single digits. The Jacobs, Carte Noire and Kenco Power Brands drove volume/mix gains. On-demand market expansion and increased brewer placement drove double-digit growth in Tassimo.
  • Cheese grew mid-single digits, fueled by volume/mix gains. New product launches and a successful marketing campaign drove continued growth of Philadelphia.

Combined Organic Net Revenues increased 1.1 percent, driven by approximately 3 percent growth in Power Brands.

Cadbury organic net revenue(1) declined 0.4 percent, as category softness in Southern Europe more than offset solid growth in Britain and Ireland.

Segment operating income grew 57.3 percent, reflecting the favorable impact of 51.1 percentage points from the Cadbury acquisition, net of Integration Program costs, and a negative 12.8 percentage point impact from currency. Excluding these factors, the increase in segment operating income was driven by productivity improvements, lower overhead costs and lower advertising costs due to the timing of programming versus the prior year quarter.

Kraft Foods Developing Markets

Net revenues increased 69.8 percent, including a favorable impact of 66.1 percentage points from the Cadbury acquisition. Currency had a negative 3.7 percentage point impact.

Kraft Foods' base business organic net revenues(1) grew 7.4 percent, driven by 5.3 percentage points from volume/mix gains and 2.1 percentage points from pricing.

  • In Latin America, organic revenues grew double digits due to higher pricing and strong volume/mix gains, particularly in Brazil. Power Brands collectively grew 18 percent, led by Oreo cookies, Club Social crackers and Lacta chocolate.
  • In Asia Pacific, organic revenues grew double digits due to strong volume/mix gains, particularly in China and Indonesia. Power Brands collectively grew more than 30 percent, led by Oreo cookies and Tang powdered beverages.
  • Central and Eastern Europe, Middle East & Africa organic revenues declined slightly due to extremely weak economic conditions and soft category trends, particularly in Russia and Central Europe. Share gains in key markets and categories partially offset market weakness. Power Brands collectively grew 8 percent, led by Tang powdered beverages and Milka chocolate.

Combined Organic Net Revenues(1) increased 4.8 percent, propelled by growth in Power Brands of approximately 12 percent. Normalizing Cadbury trade inventories negatively impacted growth by approximately 2 percentage points.

Cadbury organic net revenues grew only 0.7 percent as normalizing trade inventories tempered growth by approximately 4 percentage points. Growth was driven by gains in chocolate in Asia, particularly India, which were partially offset by soft gum category trends in Russia, Japan, South Africa and Mexico.

Segment operating income grew 29.8 percent, reflecting a positive impact of 36.8 percentage points from the Cadbury acquisition, net of Integration Program costs, and a negative 5.2 percentage point impact from currency. Excluding these factors, segment operating income declined modestly as the benefits from favorable volume/mix and lower overheads were more than offset by the decision to significantly increase advertising investments.

OUTLOOK

Kraft Foods confirmed its 2010 guidance for Combined Organic Net Revenue(1) growth in a range of 3 to 4 percent and Operating EPS(1) of at least $2.00.

In addition, the company reiterated its 2011 targets for Combined Organic Net Revenue growth of at least 5 percent and mid-teens growth for Operating EPS.

CONFERENCE CALL

Kraft Foods will host a conference call for investors with accompanying slides to review its results at 5 p.m. EDT today. Access to a live audio webcast with accompanying slides is available at http://www.kraftfoodscompany.com/, and a replay of the event will also be available on the company's web site.

ABOUT KRAFT FOODS

Kraft Foods is building a global snacks powerhouse and an unrivaled portfolio of brands people love. With annual revenues of approximately $48 billion, the company is the world's second largest food company, making delicious products for billions of consumers in approximately 170 countries. The portfolio includes 11 iconic brands with revenues exceeding $1 billion - Oreo, Nabisco and LU biscuits; Milka and Cadbury chocolates; Trident gum; Jacobs and Maxwell House coffees; Philadelphia cream cheeses; Kraft cheeses, dinners and dressings; and Oscar Mayer meats. Approximately 70 brands generate annual revenues of more than $100 million. Kraft Foods (www.kraftfoodscompany.com; NYSE: KFT) is a member of the Dow Jones Industrial Average, Standard & Poor's 500, Dow Jones Sustainability Index and Ethibel Sustainability Index.

FORWARD-LOOKING STATEMENTS

This press release contains a number of forward-looking statements. Words, and variations of words such as "expect," "goals," "plans," "believe," continue," "may," "will," and similar expressions are intended to identify our forward-looking statements, including but not limited to, global strategy and path to top tier performance; that we will achieve our goals and accelerate growth in 2011; and our 2010 and 2011 Outlook, in particular 2010 Combined Organic Net Revenue growth and Operating EPS growth.These forward-looking statements are subject to a number of risks and uncertainties, many of which are beyond our control, which could cause our actual results to differ materially from those indicated in our forward-looking statements.Such factors include, but are not limited to, continued volatility of input costs, pricing actions, increased competition, risks from operating internationally, failure to realize the expected benefits of our combination with Cadbury, continued weakness in economic conditions and tax law changes.Please also see our risk factors, as they may be amended from time to time, set forth in our filings with the SEC, including the registration statement on Form S-4, as amended from time to time, filed by Kraft Foods in connection with the Cadbury offer, our most recently filed Annual Report on Form 10-K and subsequent reports on Forms 10-Q and 8-K.Kraft Foods disclaims and does not undertake any obligation to update or revise any forward-looking statement in this slide presentation, except as required by applicable law or regulation.

NON-GAAP FINANCIAL MEASURES

The company reports its financial results in accordance with accounting principles generally accepted in the United States ("GAAP").

The company's top-line measure is organic net revenues, which excludes the impact of acquisitions, divestitures and currency. The company uses organic net revenues and corresponding growth ratios as non-GAAP financial measures. Management believes this measure better reflects revenues on a going-forward basis and provides improved comparability of results because it excludes the volatility of currency, and the one-time impacts of acquisitions and divestitures from net revenues.

To reflect the impacts of a significant business combination, as defined by SEC Regulation S-X, the company uses Combined Organic Net Revenues as a top-line measure. Accordingly, Combined Organic Net Revenues includes the impacts of significant acquisitions, and excludes the impacts of other acquisitions, divestitures and currency. The company uses Combined Organic Net Revenues and corresponding growth ratios to reflect the organic growth rates for Kraft Foods' base business and Cadbury. On a year-to-date basis, the organic growth rate of Cadbury reflects growth from the date of acquisition, or February 2, 2010, through the end of the third quarter. Similar to organic net revenues, management believes Combined Organic Net Revenues better reflects revenues on a going-forward basis of the combined business.

The company uses Operating EPS, which is defined as diluted EPS attributable to Kraft Foods excluding costs related to: the integration program; acquisition-related costs, including transaction advisory fees, U.K. stamp taxes and the impact of the Cadbury inventory revaluation; acquisition-related financing fees; and the impact of a deferred tax charge resulting from the recently enacted U.S. health care legislation. Management believes this measure better reflects earnings per share on a going-forward basis and provides improved comparability of results because it excludes the volatility of currency; certain impacts related to the Cadbury acquisition; other one-time impacts; and divestitures from earnings per share.

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 and nine months ended September 30, 2010 and 2009. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the company's results prepared in accordance with GAAP. In addition, the non-GAAP measures the company is using may differ from non-GAAP measures used by other companies. Because GAAP financial measures on a forward-looking basis are neither accessiblenor deemed to be significantly different from the non-GAAP financial measures,and reconciling information is not available without unreasonable effort, with regard to the non-GAAP financial measures in the company's Outlook, the company has not provided that information.

SEGMENT OPERATING INCOME

Management 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), certain components of its U.S. pension plan cost (which is a component of cost of sales and marketing, administration and research costs), general corporate expenses (which are a component of marketing, administration and research costs) and amortization of intangibles for all periods presented. The company centrally manages pension plan funding decisions and determination of discount rate, expected rate of return on plan assets and other actuarial assumptions. Therefore, the company allocates only the service cost component of its U.S. pension plan expense to segment operating income. The company excludes the unrealized gains and losses on hedging activities from segment operating income to provide better transparency of its segment operating results. Once realized, the company records the gains and losses on hedging activities within segment operating results. Accordingly, the company does not present these items by segment because they are excluded from the segment profitability measure that management reviews.

(1) Please see discussion of Non-GAAP Financial Measures at the end of this press release.

(2) Integration Program costs are defined as the costs associated with combining the Kraft Foods and Cadbury businesses, and are separate from those costs associated with the acquisition.

(3) Acquisition-related costs include transaction advisory fees, UK stamp taxes, and the impact of the Cadbury inventory revaluation.

make today delicious -

Kraft Foods Inc. and Subsidiaries


Condensed Consolidated Statements of Earnings


For the Three Months Ended September 30,

Schedule 1

(in millions of dollars, except per share data) (Unaudited)













As Reported (GAAP)




2010


2009
(As Revised) (1)


% Change
Fav / (Unfav)









Net revenues


$ 11,863


$ 9,397


26.2%









Cost of sales


7,542


6,019


(25.3)%










Gross profit


4,321


3,378


27.9%










Gross profit margin


36.4%


35.9%











Selling, general and administrative expenses


2,758


2,033


(35.7)%









Asset impairment and exit costs


(9)


-


100.0%









Amortization of intangibles


53


6


(100.0+)%










Operating income


1,519


1,339


13.4%










Operating income margin


12.8%


14.2%











Interest and other expense, net


433


323


(34.1)%










Earnings from continuing operations before income taxes


1,086


1,016


6.9%









Provision for income taxes


326


242


(34.7)%









Effective tax rate


30.0%


23.8%












Earnings from continuing operations


$ 760


$ 774


(1.8)%









Earnings from discontinued operations, net of income taxes


-


52


(100.0)%










Net earnings


$ 760


$ 826


(8.0)%









Noncontrolling interest


6


2


(100.0+)%










Net earnings attributable to Kraft Foods


$ 754


$ 824


(8.5)%









Per share data:








Basic earnings per share attributable to Kraft Foods:








- Continuing operations


$ 0.43


$ 0.52


(17.3)%


- Discontinued operations


-


0.04


(100.0)%


- Net earnings attributable to Kraft Foods


$ 0.43


$ 0.56


(23.2)%










Diluted earnings per share attributable to Kraft Foods:








- Continuing operations


$ 0.43


$ 0.52


(17.3)%


- Discontinued operations


-


0.03


(100.0)%


- Net earnings attributable to Kraft Foods


$ 0.43


$ 0.55


(21.8)%









Average shares outstanding:








Basic


1,748


1,479


(18.2)%


Diluted


1,754


1,487


(18.0)%










(1) As revised to reflect Frozen Pizza as a discontinued operation.





Kraft Foods Inc. and Subsidiaries



Reconciliation of GAAP to Non-GAAP Information



Net Revenues


Schedule 2

For the Three Months Ended September 30,



($ in millions) (Unaudited)








































































Add back:





% Change


As Reported

(GAAP)


Impact of

Divestitures


Impact of

Acquisitions


Impact of

Currency


Base Kraft

Foods

Organic

(Non-GAAP)


Impact of

Acquisitions -

Cadbury (1)


Divestitures -

Cadbury's

Poland and

Romania

Operations (1)


Impact of

Currency -

Cadbury (1)


Cadbury

Organic

(Non-GAAP) (1)


Combined

Organic

(Non-GAAP)



As Reported

(GAAP)


Base Kraft

Foods Organic

(Non-GAAP) (2)


Cadbury

Organic

(Non-GAAP) (1)


Combined

Organic

(Non-GAAP)

2010


























































U.S. Beverages

$ 756


$ -


$ -


$ -


$ 756


$ -


$ -


$ -


$ -


$ 756



0.3%


0.3%


-


0.3%

U.S. Cheese

863


-


-


-


863


-


-


-


-


863



4.7%


4.7%


-


4.7%

U.S. Convenient Meals

806


-


-


-


806


-


-


-


-


806



4.1%


4.1%


-


4.1%

U.S. Grocery

779


-


-


-


779


-


-


-


-


779



0.1%


0.1%


-


0.1%

U.S. Snacks

1,505


-


(284)


-


1,221


284


-


-


284


1,505



22.2%


-


(3.1)%


(0.6)%

Canada & N.A. Foodservice

1,164


-


(131)


(37)


996


131


-


(7)


124


1,120



15.2%


(1.4)%


6.0%


(0.6)%

Kraft Foods North America

$ 5,873


$ -


$ (415)


$ (37)


$ 5,421


$ 415


$ -


$ (7)


$ 408


$ 5,829



9.3%


1.1%


(0.5)%


1.0%






























Kraft Foods Europe

2,670


-


(746)


180


2,104


746


-


52


798


2,902



29.0%


1.7%


(0.4)%


1.1%

Kraft Foods Developing Markets

3,320


-


(1,292)


71


2,099


1,292


(25)


(55)


1,212


3,311



69.8%


7.4%


0.7%


4.8%






























Kraft Foods

$ 11,863


$ -


$ (2,453)


$ 214


$ 9,624


$ 2,453


$ (25)


$ (10)


$ 2,418


$ 12,042



26.2%


2.5%


0.1%


2.1%



























































2009 (As Revised) (3)


























































U.S. Beverages

$ 754


$ -


$ -


$ -


$ 754


$ -


$ -


$ -


$ -


$ 754










U.S. Cheese

824


-


-


-


824


-


-


-


-


824










U.S. Convenient Meals

774


-


-


-


774


-


-


-


-


774










U.S. Grocery

778


-


-


-


778


-


-


-


-


778










U.S. Snacks

1,232


(11)


-


-


1,221


293


-


-


293


1,514










Canada & N.A. Foodservice

1,010


-


-


-


1,010


117


-


-


117


1,127










Kraft Foods North America

$ 5,372


$ (11)


$ -


$ -


$ 5,361


$ 410


$ -


$ -


$ 410


$ 5,771







































Kraft Foods Europe

2,070


(1)


-


-


2,069


801


-


-


801


2,870










Kraft Foods Developing Markets

1,955


-


-


-


1,955


1,258


(54)


-


1,204


3,159







































Kraft Foods

$ 9,397


$ (12)


$ -


$ -


$ 9,385


$ 2,469


$ (54)


$ -


$ 2,415


$ 11,800




































































(1) Kraft Foods acquired Cadbury plc on February 2, 2010. Cadbury data, shown above, is for Q3 2010 and 2009, adjusted from IFRS to U.S. GAAP and translated to US$ from local countries' currencies.

(2) Base Kraft Foods Organic Revenue Growth (Non-GAAP) drivers were as follows:


Organic Growth Drivers


Vol / Mix


Price

2010 - Base Kraft Foods Organic








U.S. Beverages

(0.2)pp


0.5pp

U.S. Cheese

(3.7)


8.4

U.S. Convenient Meals

3.1


1.0

U.S. Grocery

(5.8)


5.9

U.S. Snacks

(1.1)


1.1

Canada & N.A. Foodservice

(4.2)


2.8

Kraft Foods North America

(2.0)


3.1





Kraft Foods Europe

1.4


0.3

Kraft Foods Developing Markets

5.3


2.1





Kraft Foods

0.2pp


2.3pp





(3) As revised to reflect Frozen Pizza as a discontinued operation.

Kraft Foods Inc. and Subsidiaries



Operating Income by Reportable Segments

Schedule 3

For the Three Months Ended September 30,



($ in millions) (Unaudited)




























2009 Impacts


2010 Impacts


2009

Operating

Income -

As Revised

(GAAP) (1)


Acquisition-

Related

Costs (2)


Impact of

Acquisitions


Acquisition-

Related

Costs (2)


Integration

Program

Costs (3)


Asset Impairment &

Exit Costs (4)


Impact of

Currency


Impact of

Divestitures


Operations


2010

Operating

Income -

As Reported

(GAAP)


% Change

Segment Operating Income:






















U.S. Beverages

$ 133


$ -


$ -


$ -


$ -


$ 1


$ -


$ -


$ (3)


$ 131


(1.5)%

U.S. Cheese

166


-


-


-


-


1


-


-


2


169


1.8%

U.S. Convenient Meals

63


-


-


-


-


1


-


-


18


82


30.2%

U.S. Grocery

258


-


-


-


-


2


-


-


(16)


244


(5.4)%

U.S. Snacks

196


-


58


-


(8)


1


-


(4)


(27)


216


10.2%

Canada & N.A. Foodservice

140


-


37


-


(5)


3


6


-


(21)


160


14.3%

Kraft Foods North America

$ 956


$ -


$ 95


$ -


$ (13)


$ 9


$ 6


$ (4)


$ (47)


$ 1,002


4.8%























Kraft Foods Europe

211


-


107


-


1


-


(27)


1


39


332


57.3%

Kraft Foods Developing Markets

285


-


158


-


(53)


-


(15)


-


(5)


370


29.8%























Unrealized G/(L) on Hedging Activities

19


-


13


-


-


-


-


-


(16)


16



HQ Pension

(27)


-


-


-


-


-


-


-


(15)


(42)



General Corporate Expenses

(99)


11


(18)


(2)


(27)


-


(2)


-


31


(106)



Amortization of Intangibles

(6)


-


(52)


-


-


-


-


-


5


(53)

























Kraft Foods

$ 1,339


$ 11


$ 303


$ (2)


$ (92)


$ 9


$ (38)


$ (3)


$ (8)


$ 1,519


13.4%























(1) As revised to reflect Frozen Pizza as a discontinued operation.

(2) Acquisition-related costs include transaction advisory fees, U.K. stamp taxes and the impact of the Cadbury inventory revaluation.

(3) Integration Program costs are defined as the costs associated with combining the Kraft Foods and Cadbury businesses, and are separate from those costs associated with the acquisition.

(4) Consists of a $9 million reversal of prior years' Restructuring Program costs.

Kraft Foods Inc. and Subsidiaries



Reconciliation of GAAP to Non-GAAP Information



Operating Income Growth

Schedule 4

For the Three Months Ended September 30,



($ in millions) (Unaudited)






















































% Growth



As Reported
(GAAP)


Integration
Program Costs (1)


Acquisition-Related
Costs (2)


Cadbury
Operating
Income


Impact of
Currency


Base Kraft Foods
(Non-GAAP)



As Reported
(GAAP)


Base Kraft
Foods
(Non-GAAP)

2010


















Operating Income


$ 1,519


$ 92


$ 2


$ (303)


$ 38


$ 1,348



13.4%


(0.1)%





































2009 (As Revised) (3)


















Operating Income


$ 1,339


-


11


-


-


$ 1,350




























































(1) Integration Program costs are defined as the costs associated with combining the Kraft Foods and Cadbury businesses, and are separate from those costs associated with the acquisition.

(2) Acquisition-related costs include transaction advisory fees, U.K. stamp taxes and the impact of the Cadbury inventory revaluation.

(3) As revised to reflect Frozen Pizza as a discontinued operation.

Kraft Foods Inc. and Subsidiaries



Reconciliation of GAAP to Non-GAAP Information


Schedule 5

Diluted Earnings Per Share



For the Three Months Ended September 30,



(Unaudited)









































% Growth

2010


As Reported
(GAAP)


Integration
Program
Costs (1)


Acquisition-
Related Costs (2)
and Financing
Fees (3)


Operating (Non-
GAAP)



As Reported
EPS Growth
(GAAP)


Operating EPS
Growth (Non-
GAAP)

Diluted EPS














- Continuing operations


$ 0.43


$ 0.05


$ (0.01)


$ 0.47



(17.3)%


(11.3)%

- Discontinued operations


-












- Net earnings attributable to Kraft Foods


$ 0.43








































2009 (As Revised)(4)














Diluted EPS














- Continuing operations


$ 0.52


$ -


$ 0.01


$ 0.53






- Discontinued operations


0.03












- Net earnings attributable to Kraft Foods


$ 0.55


























(1) Integration Program costs are defined as the costs associated with combining the Kraft Foods and Cadbury businesses, and are separate from those costs associated with the acquisition.

(2) Acquisition-related costs include transaction advisory fees, U.K. stamp taxes and the impact of the Cadbury inventory revaluation.

(3) Acquisition-related financing fees include hedging and foreign currency impacts associated with the Cadbury acquisition and other fees associated with the Cadbury bridge facility.

(4) As revised to reflect Frozen Pizza as a discontinued operation.

Kraft Foods Inc. and Subsidiaries



Condensed Consolidated Statements of Earnings



For the Nine Months Ended September 30,


Schedule 6

(in millions of dollars, except per share data) (Unaudited)














As Reported (GAAP)




2010


2009
(As Revised) (1)


% Change
Fav / (Unfav)









Net revenues


$ 35,434


$ 28,157


25.8%









Cost of sales


22,330


18,167


(22.9)%










Gross profit


13,104


9,990


31.2%










Gross profit margin


37.0%


35.5%











Selling, general and administrative expenses


8,541


6,014


(42.0)%









Asset impairment and exit costs


(9)


(26)


(65.4)%









(Gains) / losses on divestitures, net


-


17


100.0%









Amortization of intangibles


146


15


(100.0+)%










Operating income


4,426


3,970


11.5%










Operating income margin


12.5%


14.1%











Interest and other expense, net


1,496


915


(63.5)%










Earnings from continuing operations before income taxes


2,930


3,055


(4.1)%









Provision for income taxes


982


897


(9.5)%









Effective tax rate


33.5%


29.4%












Earnings from continuing operations


$ 1,948


$ 2,158


(9.7)%









Earnings from discontinued operations, net of income taxes


48


159


(69.8)%









Gain on divestiture of discontinued operations, net of income taxes


1,596


-


100.0%










Net earnings


$ 3,592


$ 2,317


55.0%









Noncontrolling interest


18


6


(100.0+)%










Net earnings attributable to Kraft Foods


$ 3,574


$ 2,311


54.7%









Per share data:








Basic earnings per share attributable to Kraft Foods:








- Continuing operations


$ 1.13


$ 1.45


(22.1)%


- Discontinued operations


0.97


0.11


100.0+%


- Net earnings attributable to Kraft Foods


$ 2.10


$ 1.56


34.6%










Diluted earnings per share attributable to Kraft Foods:








- Continuing operations


$ 1.13


$ 1.45


(22.1)%


- Discontinued operations


0.96


0.11


100.0+%


- Net earnings attributable to Kraft Foods


$ 2.09


$ 1.56


34.0%









Average shares outstanding:








Basic


1,702


1,477


(15.2)%


Diluted


1,708


1,485


(15.0)%










(1) As revised to reflect Frozen Pizza as a discontinued operation.





Kraft Foods Inc. and Subsidiaries



Reconciliation of GAAP to Non-GAAP Information



Net Revenues

Schedule 7

For the Nine Months Ended September 30,



($ in millions) (Unaudited)








































































Add back:





% Change


As Reported
(GAAP)


Impact of
Divestitures


Impact of
Acquisitions


Impact of
Currency


Base Kraft
Foods
Organic
(Non-GAAP)


Impact of
Acquisitions -
Cadbury (1)


Divestitures -
Cadbury's
Poland and
Romania
Operations (1)


Impact of
Currency -
Cadbury (1)


Cadbury
Organic
(Non-GAAP) (1)


Combined
Organic
(Non-GAAP)



As Reported
(GAAP)


Base Kraft
Foods Organic
(Non-GAAP) (2)


Cadbury
Organic
(Non-GAAP) (1)


Combined
Organic
(Non-GAAP)

2010


























































U.S. Beverages

$ 2,463


$ -


$ -


$ -


$ 2,463


$ -


$ -


$ -


$ -


$ 2,463



3.8%


3.8%


-


3.8%

U.S. Cheese

2,505


-


-


-


2,505


-


-


-


-


2,505



(3.8)%


(3.8)%


-


(3.8)%

U.S. Convenient Meals

2,415


-


-


-


2,415


-


-


-


-


2,415



3.4%


3.4%


-


3.4%

U.S. Grocery

2,518


-


-


-


2,518


-


-


-


-


2,518



(2.0)%


(2.0)%


-


(2.0)%

U.S. Snacks

4,413


-


(762)


-


3,651


762


-


-


762


4,413



18.7%


(0.8)%


3.5%


-

Canada & N.A. Foodservice

3,408


-


(298)


(223)


2,887


298


-


(30)


268


3,155



18.8%


0.7%


5.1%


1.0%

Kraft Foods North America

$ 17,722


$ -


$ (1,060)


$ (223)


$ 16,439


$ 1,060


$ -


$ (30)


$ 1,030


$ 17,469



7.6%


0.1%


3.9%


0.3%






























Kraft Foods Europe

8,172


-


(1,997)


81


6,256


1,997


-


49


2,046


8,302



34.4%


3.1%


1.1%


2.6%

Kraft Foods Developing Markets

9,540


-


(3,319)


(99)


6,122


3,319


(105)


(245)


2,969


9,091



70.1%


9.4%


4.4%


7.7%






























Kraft Foods

$ 35,434


$ -


$ (6,376)


$ (241)


$ 28,817


$ 6,376


$ (105)


$ (226)


$ 6,045


$ 34,862



25.8%


2.6%


3.2%


2.7%



























































2009 (As Revised) (3)


























































U.S. Beverages

$ 2,373


$ -


$ -


$ -


$ 2,373


$ -


$ -


$ -


$ -


$ 2,373










U.S. Cheese

2,605


-


-


-


2,605


-


-


-


-


2,605










U.S. Convenient Meals

2,335


-


-


-


2,335


-


-


-


-


2,335










U.S. Grocery

2,569


-


-


-


2,569


-


-


-


-


2,569










U.S. Snacks

3,717


(38)


-


-


3,679


736


-


-


736


4,415










Canada & N.A. Foodservice

2,868


-


-


-


2,868


255


-


-


255


3,123










Kraft Foods North America

$ 16,467


$ (38)


$ -


$ -


$ 16,429


$ 991


$ -


$ -


$ 991


$ 17,420







































Kraft Foods Europe

6,081


(15)


-


-


6,066


2,023


-


-


2,023


8,089










Kraft Foods Developing Markets

5,609


(14)


-


-


5,595


2,969


(125)


-


2,844


8,439







































Kraft Foods

$ 28,157


$ (67)


$ -


$ -


$ 28,090


$ 5,983


$ (125)


$ -


$ 5,858


$ 33,948




































































(1) Kraft Foods acquired Cadbury plc on February 2, 2010. Cadbury data, shown above, is for February through September 2010 and 2009, adjusted from IFRS to U.S. GAAP and translated to US$ from local countries' currencies.

(2) Base Kraft Foods Organic Revenue Growth (Non-GAAP) drivers were as follows:


Organic Growth Drivers


Vol / Mix


Price

2010 - Base Kraft Foods Organic








U.S. Beverages

3.5pp


0.3pp

U.S. Cheese

(6.0)


2.2

U.S. Convenient Meals

3.4


-

U.S. Grocery

(4.4)


2.4

U.S. Snacks

(0.5)


(0.3)

Canada & N.A. Foodservice

(0.4)


1.1

Kraft Foods North America

(0.8)


0.9





Kraft Foods Europe

4.7


(1.6)

Kraft Foods Developing Markets

6.6


2.8





Kraft Foods

1.9pp


0.7pp





(3) As revised to reflect Frozen Pizza as a discontinued operation.

Kraft Foods Inc. and Subsidiaries



Operating Income by Reportable Segments



For the Nine Months Ended September 30,

Schedule 8

($ in millions) (Unaudited)
































2009 Impacts


2010 Impacts








2009
Operating
Income -
As Revised
(GAAP) (1)


(Gain)/Loss
on
Divestitures


Asset
Impairment &
Exit Costs (2)


Acquisition-
Related
Costs (3)


Impact of
Acquisitions


Acquisition-
Related
Costs (3)


Integration
Program
Costs (4)


Asset
Impairment &
Exit Costs (2)


Impact of
Currency


Impact of
Divestitures


Operations


2010
Operating
Income -
As Reported
(GAAP)


% Change

Segment Operating Income:


























U.S. Beverages

$ 443


$ -


$ -


$ -


$ -


$ -


$ -


$ 1


$ -


$ -


$ 37


$ 481


8.6%

U.S. Cheese

463


-


-


-


-


-


-


1


-


-


(25)


439


(5.2)%

U.S. Convenient Meals

208


-


-


-


-


-


-


1


-


-


58


267


28.4%

U.S. Grocery

859


-


-


-


-


-


-


2


-


-


26


887


3.3%

U.S. Snacks

530


-


-


-


172


(5)


(11)


1


-


(11)


(13)


663


25.1%

Canada & N.A. Foodservice

339


-


-


-


69


(2)


(8)


3


34


-


-


435


28.3%

Kraft Foods North America

$ 2,842


$ -


$ -


$ -


$ 241


$ (7)


$ (19)


$ 9


$ 34


$ (11)


$ 83


$ 3,172


11.6%



























Kraft Foods Europe

565


17


(26)


-


302


(23)


(33)


-


(5)


(2)


161


956


69.2%

Kraft Foods Developing Markets

745


-


-


-


441


(25)


(85)


-


3


(1)


80


1,158


55.4%



























Unrealized G/(L) on Hedging Activities

140


-


-


-


13


-


-


-


-


-


(153)


-



HQ Pension

(121)


-


-


-


-


-


-


-


-


-


(2)


(123)



General Corporate Expenses

(186)


-


-


11


(86)


(217)


(147)


-


(2)


-


36


(591)



Amortization of Intangibles

(15)


-


-


-


(136)


-


-


-


-


-


5


(146)





























Kraft Foods

$ 3,970


$ 17


$ (26)


$ 11


$ 775


$ (272)


$ (284)


$ 9


$ 30


$ (14)


$ 210


$ 4,426


11.5%



























(1) As revised to reflect Frozen Pizza as a discontinued operation.

(2) Includes $35 million reversal of prior years' Restructuring Program costs in 2009 and $9 million reversal of prior years' Restructuring Program costs in 2010.

(3) Acquisition-related costs include transaction advisory fees, U.K. stamp taxes and the impact of the Cadbury inventory revaluation.

(4) Integration Program costs are defined as the costs associated with combining the Kraft Foods and Cadbury businesses, and are separate from those costs associated with the acquisition.

Kraft Foods Inc. and Subsidiaries



Reconciliation of GAAP to Non-GAAP Information



Operating Income Growth


Schedule 9

For the Nine Months Ended September 30,



($ in millions) (Unaudited)






















































% Growth



As Reported
(GAAP)


Integration
Program Costs
(1)


Acquisition-Related
Costs (2)


Cadbury
Operating
Income


Impact of
Currency


Base Kraft Foods
(Non-GAAP)



As Reported
(GAAP)


Base Kraft
Foods
(Non-GAAP)

2010


















Operating Income


$ 4,426


$ 284


$ 272


$ (775)


$ (30)


$ 4,177



11.5%


4.9%





































2009 (As Revised) (3)


















Operating Income


$ 3,970


-


11


-


-


$ 3,981




























































(1) Integration Program costs are defined as the costs associated with combining the Kraft Foods and Cadbury businesses, and are separate from those costs associated with the acquisition.

(2) Acquisition-related costs include transaction advisory fees, U.K. stamp taxes and the impact of the Cadbury inventory revaluation.

(3) As revised to reflect Frozen Pizza as a discontinued operation.

Kraft Foods Inc. and Subsidiaries



Reconciliation of GAAP to Non-GAAP Information



Diluted Earnings Per Share

Schedule 10

For the Nine Months Ended September 30,



(Unaudited)



















































% Growth




As Reported
(GAAP)


Integration
Program
Costs (1)


Acquisition-
Related Costs (2)
and Financing
Fees (3)


U.S. Health
Care Legislation
Impact on
Deferred Taxes


Operating (Non-
GAAP)



As Reported
EPS Growth
(GAAP)


Operating EPS
Growth (Non-
GAAP)


2010

















Diluted EPS

















- Continuing operations


$ 1.13


$ 0.13


$ 0.22


$ 0.08


$ 1.56



(22.1)%


6.8%


- Discontinued operations


0.96















- Net earnings attributable to Kraft Foods


$ 2.09

















































2009 (As Revised)(4)

















Diluted EPS

















- Continuing operations


$ 1.45


$ -


$ 0.01


$ -


$ 1.46







- Discontinued operations


0.11















- Net earnings attributable to Kraft Foods


$ 1.56
































(1) Integration Program costs are defined as the costs associated with combining the Kraft Foods and Cadbury businesses, and are separate from those costs associated with the acquisition.


(2) Acquisition-related costs include transaction advisory fees, U.K. stamp taxes and the impact of the Cadbury inventory revaluation.


(3) Acquisition-related financing fees include hedging and foreign currency impacts associated with the Cadbury acquisition and other fees associated with the Cadbury bridge facility.


(4) As revised to reflect Frozen Pizza as a discontinued operation.

Kraft Foods Inc. and Subsidiaries


Condensed Consolidated Balance Sheets


($ in millions) (Unaudited)

Schedule 11








September 30,


December 31,


September 30,


2010


2009


2009

ASSETS






Cash and cash equivalents

$ 2,288


$ 2,101


$ 2,996

Receivables, net

6,013


5,197


4,720

Inventories, net

5,735


3,775


4,073

Other current assets

1,788


1,381


1,229

Property, plant and equipment, net

13,710


10,693


10,409

Goodwill

36,764


28,764


28,617

Intangible assets, net

25,476


13,429


13,319

Other assets

1,846


1,374


1,306







TOTAL ASSETS

$ 93,620


$ 66,714


$ 66,669







LIABILITIES AND EQUITY






Short-term borrowings

$ 331


$ 453


$ 1,359

Current portion of long-term debt

133


513


1,258

Accounts payable

5,130


3,766


3,264

Other current liabilities

8,032


6,759


6,175

Long-term debt

29,571


18,024


18,108

Deferred income taxes

6,992


4,508


4,314

Accrued pension costs

2,424


1,765


2,204

Accrued postretirement health care costs

2,910


2,816


2,682

Other liabilities

3,115


2,138


2,094







TOTAL LIABILITIES

58,638


40,742


41,458







TOTAL EQUITY

34,982


25,972


25,211







TOTAL LIABILITIES AND EQUITY

$ 93,620


$ 66,714


$ 66,669

SOURCE: Kraft Foods Inc.

Contact