8-K
Mondelez International, Inc. false 0001103982 0001103982 2022-10-11 2022-10-11 0001103982 us-gaap:CommonStockMember 2022-10-11 2022-10-11 0001103982 mdlz:OnePointSixTwentyFivePercentNotesDue2027Member 2022-10-11 2022-10-11 0001103982 mdlz:ZeroPointTwoFiftyPercentNotesDue2028Member 2022-10-11 2022-10-11 0001103982 mdlz:ZeroPointSevenFiftyPercentNotesDue2033Member 2022-10-11 2022-10-11 0001103982 mdlz:M2.375NotesDue20352Member 2022-10-11 2022-10-11 0001103982 mdlz:M4.500NotesDue20351Member 2022-10-11 2022-10-11 0001103982 mdlz:OnePointThreeSeventyFivePercentNotesDue2041Member 2022-10-11 2022-10-11 0001103982 mdlz:ThreePointEightSeventyFivePercentNotesDue2045Member 2022-10-11 2022-10-11

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): October 11, 2022

 

 

MONDELĒZ INTERNATIONAL, INC.

(Exact name of registrant as specified in its charter)

 

 

 

Virginia   1-16483   52-2284372

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

905 West Fulton Market, Suite 200, Chicago, Illinois 60607

(Address of principal executive offices, including zip code)

(847) 943-4000

(Registrant’s telephone number, including area code)

Not Applicable

(Former name or former address, if changed since last report.)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol (s)

 

Name of each exchange

on which registered

Class A Common Stock, no par value   MDLZ   The Nasdaq Global Select Market
1.625% Notes due 2027   MDLZ27   The Nasdaq Stock Market LLC
0.250% Notes due 2028   MDLZ28   The Nasdaq Stock Market LLC
0.750% Notes due 2033   MDLZ33   The Nasdaq Stock Market LLC
2.375% Notes due 2035   MDLZ35   The Nasdaq Stock Market LLC
4.500% Notes due 2035   MDLZ35A   The Nasdaq Stock Market LLC
1.375% Notes due 2041   MDLZ41   The Nasdaq Stock Market LLC
3.875% Notes due 2045   MDLZ45   The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

Emerging growth company  

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

 

 

 


Item 7.01.

Regulation FD Disclosure.

Mondelēz International, Inc. and subsidiaries (collectively, “we,” “our” or “Mondelēz International”) are furnishing this current report to provide supplemental non-GAAP financial information related to the retrospective impact of (1) our May 8, 2022 sale of JDE Peet’s (“JDEP”) shares, (2) our July 7, 2022 sale, of a business in Argentina which included several local brands and a manufacturing facility, and (3) the September 1, 2022 expiration of a Kraft Heinz Company (“KHC”) license agreement to produce and sell Kraft mayonnaise in Latin American countries, predominately Mexico.

Due to our reporting of JDEP’s results on a one-quarter lag basis, the impact of the sale of the JDEP shares will affect our non-GAAP financial results beginning with our third quarter ended September 30, 2022. Consistent with our definitions of our non-GAAP financial measures, we will reflect the partial sale of our equity method investment in JDEP as well as the sale of a business in Argentina and the expiration of our KHC license agreement to produce and sell Kraft mayonnaise as divestitures. These changes will result in the recasting of our historical non-GAAP financial results and provides additional information to facilitate comparisons of historical operating results, identify trends in our underlying operating results, and provide additional insight and transparency on how we evaluate our business.

Change to our Historical Non-GAAP Financial Results in Connection with our Sale of JDEP Shares

As previously disclosed in our Quarterly Report on Form 10-Q for the three months ended June 30, 2022, we sold approximately 18.6 million of our JDEP shares back to JDEP on May 8, 2022, which reduced our ownership interest by approximately 3.0% to 19.8% of the total outstanding shares. We received €500 million ($529 million) of proceeds and recorded a loss of €8 million ($8 million) during the second quarter of 2022.

We consider the approximately 3.0% ownership reduction resulting from this sale of shares a partial sale of our equity method investment in JDEP. Consistent with our definitions of our non-GAAP financial measures, we consider this sale to be a divestiture. Due to our reporting of JDEP’s results on a one-quarter lag basis, the impact of the sale of these shares will affect our non-GAAP financial results beginning with the third quarter ended September 30, 2022. As such, we have removed the equity method investment net earnings results related to this partial sale of our equity method investment in JDEP from our non-GAAP financial results for Adjusted EPS for all historical periods presented. Our U.S. GAAP results, which include our historical equity method investment net earnings from JDEP, did not change from what was previously reported.

Change to our Historical Non-GAAP Financial Results in Connection with our Sale of a business in Argentina and the expiration of our KHC license agreement to produce and sell Kraft Mayonnaise

On July 7, 2022, we completed the sale of a business in Argentina including several local gum and candy brands and a manufacturing facility. In addition, our KHC license agreement to produce and sell Kraft mayonnaise in Latin America countries, predominately Mexico, expired on September 1, 2022. Consistent with the definitions of our non-GAAP financial measures, we consider these transactions to be divestitures and we removed the results of these operations from our non-GAAP financial results for Organic Net Revenue, Adjusted Gross Profit, Adjusted Operating Income and Adjusted EPS for all historical periods presented. Our U.S. GAAP results, which include the results of these divested operations through the divestiture closing date or license agreement expiration date noted above, did not change from what was previously reported.

Recast Amounts Reflecting Changes in Historical Non-GAAP Results

See the summary chart below and Exhibit 99.1 for the unaudited GAAP and recast non-GAAP financial information for the first two quarters and six months of 2022, all quarters of 2021 and 2020, and the years ended December 31, 2021, and 2020. This supplemental disclosure does not amend any disclosure contained in any of our prior filings with the Securities and Exchange Commission.

Mondelēz International, Inc. and Subsidiaries

Recast Amounts Reflecting Change Due to Divestiture

(in millions of U.S. dollars, except per share data)

(Unaudited)

 

    2020     2021     2022     2020     2021     2022  
    FY     FY     H1     Q1     Q2     Q3     Q4     Q1     Q2     Q3     Q4     Q1     Q2  

Reported (GAAP)

                         

Gross Profit

  $  10,446     $  11,254     $ 5,624     $  2,451     $ 2,331     $ 2,792     $ 2,872     $  2,966     $ 2,631     $ 2,824     $ 2,833     $  2,983     $ 2,641  

Operating Income

    3,853       4,653       2,021       856       713       1,135       1,149       1,283       872       1,294       1,204       1,094       927  

Equity method investment net earnings

    421       393       215       121       106       84       110       78       107       105       103       117       98  

Provision for income taxes

    1,224       1,190       411       148       341       391       344       212       398       342       238       210       201  

Net earnings attributable to Mondelēz International

    3,555       4,300       1,602       736       544       1,119       1,156       961       1,078       1,258       1,003       855       747  

Diluted earnings per share attributable to Mondelēz International

  $ 2.47     $ 3.04     $ 1.15     $ 0.51     $ 0.38     $ 0.78     $ 0.80     $ 0.68     $ 0.76     $ 0.89     $ 0.71     $ 0.61     $ 0.54  

Adjusted (Non-GAAP) - As Recast

                         

Gross Profit

  $  10,519     $  11,096     $ 5,763     $  2,653     $ 2,349     $ 2,658     $ 2,859     $  2,864     $ 2,648     $ 2,744     $ 2,840     $  3,007     $ 2,756  

Operating Income

    4,399       4,765       2,474       1,104       943       1,163       1,189       1,291       1,073       1,230       1,171       1,377       1,097  

Equity method investment net earnings

    358       401       187       89       95       82       92       112       95       88       106       107       80  

Provision for income taxes

    878       983       533       196       122       278       282       250       232       276       225       319       214  

Net earnings attributable to Mondelēz International

    3,666       4,020       2,074       938       868       913       947       1,113       922       992       993       1,158       916  

Diluted earnings per share attributable to Mondelēz International

  $ 2.54     $ 2.85     $ 1.49     $ 0.65     $ 0.60     $ 0.63     $ 0.66     $ 0.78     $ 0.65     $ 0.70     $ 0.71     $ 0.83     $ 0.66  

 

2


Financial Schedules

Exhibit 99.1 to this Form 8-K contains financial schedules that provide the reconciliations for our recast non-GAAP financial results for Organic Net Revenue, Adjusted Gross Profit and Adjusted Operating Income, due to the sale of several of our local Argentinean gum and candy brands and the expiration of our KHC license to produce and sell Kraft mayonnaise in Latin America countries, predominately Mexico, and for Adjusted EPS, due to the above mentioned business transactions as well as the partial sale of our equity method investment in JDEP, for the first two quarters and six months of 2022, all quarters of 2021 and 2020, and the years ended December 31, 2021 and 2020.

 

   

Schedule 1 provides reconciliations of the differences between reported Net Revenues (GAAP) and the recast Organic Net Revenue (non-GAAP) measures.

 

   

Schedule 2 provides reconciliations of the differences between reported Gross Profit and Operating Income (GAAP) and the recast Adjusted Gross Profit and Adjusted Operating Income (non-GAAP) measures.

 

   

Schedule 3 provides reconciliations of the differences between reported Operating Income (GAAP) and the recast Adjusted Operating Income (non-GAAP) by reportable segment.

 

   

Schedule 4 provides reconciliations of the differences between reported (GAAP) financial measures for Operating Income to Net Earnings Attributable to Mondelēz International and the recast Adjusted (non-GAAP) financial measures for these items. Equity method investment net earnings and provision for income taxes are components used to calculate net earnings and diluted earnings per share attributable to Mondelēz International.

 

   

Schedule 5 provides reconciliations between reported Diluted EPS attributable to Mondelēz International (GAAP) and the recast Adjusted EPS (non-GAAP) for comparative periods.

Non-GAAP Financial Measures

We use non-GAAP financial information and believe it is useful to investors as it provides additional information to facilitate comparisons of historical operating results, identify trends in our underlying operating results, and provide additional insight and transparency on how we evaluate our business. For additional information regarding our non-GAAP financial measures, see Exhibit 99.2.

This information, including Exhibits 99.1 and 99.2, will not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities under that section and it will not be incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.

 

Item 9.01.

Financial Statements and Exhibits.

(d) The following exhibits are being furnished with this Current Report on Form 8-K.

 

  99.1      Financial schedules – Unaudited GAAP and Non-GAAP Financial Information.
  99.2      Non-GAAP Financial Measures – Additional Information.
  104      The cover page from Mondelēz International, Inc.’s Current Report on Form 8-K, formatted in Inline XBRL (included as Exhibit 101).

 

3


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

MONDELĒZ INTERNATIONAL, INC.
By:  

/s/ Luca Zaramella

Name:   Luca Zaramella
Title:  

Executive Vice President and

    Chief Financial Officer

Date: October 11, 2022

 

4

EX-99.1

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 Revenues

(in millions of U.S. dollars)

(Unaudited)

 

     Latin
America
    AMEA     Europe     North
America
    Mondelēz
International
                 Emerging
Markets
    Developed
Markets
 

For the Six Months Ended June 30, 2022

                   

Reported (GAAP)

   $ 1,702     $ 3,402     $ 5,561     $ 4,373     $ 15,038          $ 5,770     $ 9,268  

Acquisitions

     —         (15     (373     (16     (404          (251     (153

Currency

     29       142       538       8       717            277       440  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP)

   $ 1,731     $ 3,529     $ 5,726     $ 4,365     $ 15,351          $ 5,796     $ 9,555  

Divestiture - Argentina business

     (15     —         —         —         (15          (15     —    

Divestiture - KHC license

     (6     —         —         —         (6          (6     —    

Currency Impact of divestiture

     (2     —         —         —         (2          (2     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP) - As Recast

   $ 1,708     $ 3,529     $ 5,726     $ 4,365     $ 15,328          $ 5,773     $ 9,555  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

For the Six Months Ended June 30, 2021

                   

Reported (GAAP)

   $ 1,338     $ 3,197     $ 5,321     $ 4,024     $ 13,880          $ 4,856     $ 9,024  

Divestitures

     —         (14     —         —         (14          —         (14
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP)

   $ 1,338     $ 3,183     $ 5,321     $ 4,024     $ 13,866          $ 4,856     $ 9,010  

Divestiture - Argentina business

     (12     —         —         —         (12          (12     —    

Divestiture - KHC license

     (5     —         —         —         (5          (5     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP) - As Recast

   $ 1,321     $ 3,183     $ 5,321     $ 4,024     $ 13,849          $ 4,839     $ 9,010  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

% Change

                   

Reported (GAAP)

     27.2     6.4     4.5     8.7     8.3          18.8     2.7

Organic (Non-GAAP)

     29.4     10.9     7.6     8.5     10.7          19.4     6.0

Organic (Non-GAAP) - As Recast

     29.3     10.9     7.6     8.5     10.7          19.3     6.0

 

1


Schedule 1.b

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Net Revenues

(in millions of U.S. dollars)

(Unaudited)

 

     Latin
America
    AMEA     Europe     North
America
    Mondelēz
International
                 Emerging
Markets
    Developed
Markets
 

For the Three Months Ended June 30, 2022

                   

Reported (GAAP)

   $ 876     $ 1,535     $ 2,626     $ 2,237     $ 7,274          $ 2,806     $ 4,468  

Acquisitions

     —         —         (189     (9     (198          (135     (63

Currency

     14       93       303       8       418            138       280  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP)

   $ 890     $ 1,628     $ 2,740     $ 2,236     $ 7,494          $ 2,809     $ 4,685  

Divestiture - Argentina business

     (9     —         —         —         (9          (9     —    

Divestiture - KHC license

     (3     —         —         —         (3          (3     —    

Currency Impact of divestiture

     (1     —         —         —         (1          (1     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP) - As Recast

   $ 877     $ 1,628     $ 2,740     $ 2,236     $ 7,481          $ 2,796     $ 4,685  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

For the Three Months Ended June 30, 2021

                   

Reported (GAAP)

   $ 669     $ 1,452     $ 2,474     $ 2,047     $ 6,642          $ 2,293     $ 4,349  

Divestitures

     —         (14     —         —         (14          —         (14
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP)

   $ 669     $ 1,438     $ 2,474     $ 2,047     $ 6,628          $ 2,293     $ 4,335  

Divestiture - Argentina business

     (7     —         —         —         (7          (7     —    

Divestiture - KHC license

     (2     —         —         —         (2          (2     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP) - As Recast

   $ 660     $ 1,438     $ 2,474     $ 2,047     $ 6,619          $ 2,284     $ 4,335  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

% Change

                   

Reported (GAAP)

     30.9     5.7     6.1     9.3     9.5          22.4     2.7

Organic (Non-GAAP)

     33.0     13.2     10.8     9.2     13.1          22.5     8.1

Organic (Non-GAAP) - As Recast

     32.9     13.2     10.8     9.2     13.0          22.4     8.1

 

2


Schedule 1.c

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Net Revenues

(in millions of U.S. dollars)

(Unaudited)

 

     Latin
America
    AMEA     Europe     North
America
    Mondelēz
International
                 Emerging
Markets
    Developed
Markets
 

For the Three Months Ended March 31, 2022

                   

Reported (GAAP)

   $ 826     $ 1,867     $ 2,935     $ 2,136     $ 7,764          $ 2,964     $ 4,800  

Acquisitions

     —         (15     (184     (7     (206          (116     (90

Currency

     15       49       235       —         299            139       160  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP)

   $ 841     $ 1,901     $ 2,986     $ 2,129     $ 7,857          $ 2,987     $ 4,870  

Divestiture - Argentina business

     (6     —         —         —         (6          (6     —    

Divestiture - KHC license

     (3     —         —         —         (3          (3     —    

Currency Impact of divestiture

     (1     —         —         —         (1          (1     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP) - As Recast

   $ 831     $ 1,901     $ 2,986     $ 2,129     $ 7,847          $ 2,977     $ 4,870  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

For the Three Months Ended March 31, 2021

                   

Reported (GAAP)

   $ 669     $ 1,745     $ 2,847     $ 1,977     $ 7,238          $ 2,563     $ 4,675  

Divestitures

     —         —         —         —         —              —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP)

   $ 669     $ 1,745     $ 2,847     $ 1,977     $ 7,238          $ 2,563     $ 4,675  

Divestiture - Argentina business

     (5     —         —         —         (5          (5     —    

Divestiture - KHC license

     (3     —         —         —         (3          (3     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP) - As Recast

   $ 661     $ 1,745     $ 2,847     $ 1,977     $ 7,230          $ 2,555     $ 4,675  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

% Change

                   

Reported (GAAP)

     23.5     7.0     3.1     8.0     7.3          15.6     2.7

Organic (Non-GAAP)

     25.7     8.9     4.9     7.7     8.6          16.5     4.2

Organic (Non-GAAP) - As Recast

     25.7     8.9     4.9     7.7     8.5          16.5     4.2

 

3


Schedule 1.d

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Net Revenues

(in millions of U.S. dollars)

(Unaudited)

 

     Latin
America
    AMEA     Europe     North
America
    Mondelēz
International
                 Emerging
Markets
    Developed
Markets
 

For the Twelve Months Ended December 31, 2021

                   

Reported (GAAP)

   $ 2,797     $ 6,465     $ 11,156     $ 8,302     $ 28,720          $ 10,132     $ 18,588  

Divestitures

     —         (35     —         —         (35          —         (35

Acquisitions

     —         (47     (63     (144     (254          —         (254

Currency

     186       (222     (376     (50     (462          74       (536
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP)

   $ 2,983     $ 6,161     $ 10,717     $ 8,108     $ 27,969          $ 10,206     $ 17,763  

Divestiture - Argentina business

     (34     —         —         —         (34          (34     —    

Divestiture - KHC license

     (9     —         —         —         (9          (9     —    

Currency Impact of divestiture

     (10     —         —         —         (10          (10     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP) - As Recast

   $ 2,930     $ 6,161     $ 10,717     $ 8,108     $ 27,916          $ 10,153     $ 17,763  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

For the Twelve Months Ended December 31, 2020

                   

Reported (GAAP)

   $ 2,477     $ 5,740     $ 10,207     $ 8,157     $ 26,581          $ 9,097     $ 17,484  

Divestitures

     —         —         —         —         —              —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP)

   $ 2,477     $ 5,740     $ 10,207     $ 8,157     $ 26,581          $ 9,097     $ 17,484  

Divestiture - Argentina business

     (23     —         —         —         (23          (23     —    

Divestiture - KHC license

     (9     —         —         —         (9          (9     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP) - As Recast

   $ 2,445     $ 5,740     $ 10,207     $ 8,157     $ 26,549          $ 9,065     $ 17,484  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

% Change

                   

Reported (GAAP)

     12.9     12.6     9.3     1.8     8.0          11.4     6.3

Organic (Non-GAAP)

     20.4     7.3     5.0     (0.6 )%      5.2          12.2     1.6

Organic (Non-GAAP) - As Recast

     19.8     7.3     5.0     (0.6 )%      5.1          12.0     1.6

 

4


Schedule 1.e

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Net Revenues

(in millions of U.S. dollars)

(Unaudited)

 

     Latin
America
    AMEA     Europe     North
America
    Mondelēz
International
                 Emerging
Markets
    Developed
Markets
 

For the Three Months Ended December 31, 2021

                   

Reported (GAAP)

   $ 708     $ 1,639     $ 3,121     $ 2,190     $ 7,658          $ 2,692     $ 4,966  

Divestitures

     —         (5     —         —         (5          —         (5

Acquisitions

     —         (21     (22     (11     (54          —         (54

Currency

     46       7       51       (8     96            56       40  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP)

   $ 754     $ 1,620     $ 3,150     $ 2,171     $ 7,695          $ 2,748     $ 4,947  

Divestiture - Argentina business

     (13     —         —         —         (13          (13     —    

Divestiture - KHC license

     (2     —         —         —         (2          (2     —    

Currency Impact of divestiture

     (3     —         —         —         (3          (3     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP) - As Recast

   $ 736     $ 1,620     $ 3,150     $ 2,171     $ 7,677          $ 2,730     $ 4,947  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

For the Three Months Ended December 31, 2020

                   

Reported (GAAP)

   $ 630     $ 1,531     $ 2,959     $ 2,178     $ 7,298          $ 2,474     $ 4,824  

Divestitures

     —         —         —         —         —              —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP)

   $ 630     $ 1,531     $ 2,959     $ 2,178     $ 7,298          $ 2,474     $ 4,824  

Divestiture - Argentina business

     (8     —         —         —         (8          (8     —    

Divestiture - KHC license

     (2     —         —         —         (2          (2     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP) - As Recast

   $ 620     $ 1,531     $ 2,959     $ 2,178     $ 7,288          $ 2,464     $ 4,824  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

% Change

                   

Reported (GAAP)

     12.4     7.1     5.5     0.6     4.9          8.8     2.9

Organic (Non-GAAP)

     19.7     5.8     6.5     (0.3 )%      5.4          11.1     2.5

Organic (Non-GAAP) - As Recast

     18.7     5.8     6.5     (0.3 )%      5.3          10.8     2.5

 

5


Schedule 1.f

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Net Revenues

(in millions of U.S. dollars)

(Unaudited)

 

     Latin
America
    AMEA     Europe     North
America
    Mondelēz
International
                 Emerging
Markets
    Developed
Markets
 

For the Three Months Ended September 30, 2021

                   

Reported (GAAP)

   $ 751     $ 1,629     $ 2,714     $ 2,088     $ 7,182          $ 2,584     $ 4,598  

Divestitures

     —         (16     —         —         (16          —         (16

Acquisitions

     —         (15     (20     (11     (46          —         (46

Currency

     17       (44     (51     (11     (89          (16     (73
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP)

   $ 768     $ 1,554     $ 2,643     $ 2,066     $ 7,031          $ 2,568     $ 4,463  

Divestiture - Argentina business

     (9     —         —         —         (9          (9     —    

Divestiture - KHC license

     (2     —         —         —         (2          (2     —    

Currency Impact of divestiture

     (3     —         —         —         (3          (3     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP) - As Recast

   $ 754     $ 1,554     $ 2,643     $ 2,066     $ 7,017          $ 2,554     $ 4,463  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

For the Three Months Ended September 30, 2020

                   

Reported (GAAP)

   $ 610     $ 1,470     $ 2,526     $ 2,059     $ 6,665          $ 2,289     $ 4,376  

Divestitures

     —         —         —         —         —              —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP)

   $ 610     $ 1,470     $ 2,526     $ 2,059     $ 6,665          $ 2,289     $ 4,376  

Divestiture - Argentina business

     (8     —         —         —         (8          (8     —    

Divestiture - KHC license

     (2     —         —         —         (2          (2     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP) - As Recast

   $ 600     $ 1,470     $ 2,526     $ 2,059     $ 6,655          $ 2,279     $ 4,376  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

% Change

                   

Reported (GAAP)

     23.1     10.8     7.4     1.4     7.8          12.9     5.1

Organic (Non-GAAP)

     25.9     5.7     4.6     0.3     5.5          12.2     2.0

Organic (Non-GAAP) - As Recast

     25.7     5.7     4.6     0.3     5.4          12.1     2.0

 

6


Schedule 1.g

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Net Revenues

(in millions of U.S. dollars)

(Unaudited)

 

     Latin
America
    AMEA     Europe     North
America
    Mondelēz
International
                 Emerging
Markets
    Developed
Markets
 

For the Three Months Ended June 30, 2021

                   

Reported (GAAP)

   $ 669     $ 1,452     $ 2,474     $ 2,047     $ 6,642          $ 2,293     $ 4,349  

Divestitures

     —         (14     —         —         (14          —         (14

Acquisitions

     —         (11     (21     (8     (40          —         (40

Currency

     14       (104     (199     (20     (309          (60     (249
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP)

   $ 683     $ 1,323     $ 2,254     $ 2,019     $ 6,279          $ 2,233     $ 4,046  

Divestiture - Argentina business

     (7     —         —         —         (7          (7     —    

Divestiture - KHC license

     (2     —         —         —         (2          (2     —    

Currency Impact of divestiture

     (2     —         —         —         (2          (2     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP) - As Recast

   $ 672     $ 1,323     $ 2,254     $ 2,019     $ 6,268          $ 2,222     $ 4,046  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

For the Three Months Ended June 30, 2020

                   

Reported (GAAP)

   $ 511     $ 1,237     $ 2,138     $ 2,025     $ 5,911          $ 1,917     $ 3,994  

Divestitures

     —         —         —         —         —              —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP)

   $ 511     $ 1,237     $ 2,138     $ 2,025     $ 5,911          $ 1,917     $ 3,994  

Divestiture - Argentina business

     (3     —         —         —         (3          (3     —    

Divestiture - KHC license

     (2     —         —         —         (2          (2     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP) - As Recast

   $ 506     $ 1,237     $ 2,138     $ 2,025     $ 5,906          $ 1,912     $ 3,994  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

% Change

                   

Reported (GAAP)

     30.9     17.4     15.7     1.1     12.4          19.6     8.9

Organic (Non-GAAP)

     33.7     7.0     5.4     (0.3 )%      6.2          16.5     1.3

Organic (Non-GAAP) - As Recast

     32.8     7.0     5.4     (0.3 )%      6.1          16.2     1.3

 

7


Schedule 1.h

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Net Revenues

(in millions of U.S. dollars)

(Unaudited)

 

     Latin
America
    AMEA     Europe     North
America
    Mondelēz
International
                 Emerging
Markets
    Developed
Markets
 

For the Three Months Ended March 31, 2021

                   

Reported (GAAP)

   $ 669     $ 1,745     $ 2,847     $ 1,977     $ 7,238          $ 2,563     $ 4,675  

Acquisitions

     —         —         —         (114     (114          —         (114

Currency

     109       (81     (177     (11     (160          94       (254
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP)

   $ 778     $ 1,664     $ 2,670     $ 1,852     $ 6,964          $ 2,657     $ 4,307  

Divestiture - Argentina business

     (5     —         —         —         (5          (5     —    

Divestiture - KHC license

     (3     —         —         —         (3          (3     —    

Currency Impact of divestiture

     (2     —         —         —         (2          (2     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP) - As Recast

   $ 768     $ 1,664     $ 2,670     $ 1,852     $ 6,954          $ 2,647     $ 4,307  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

For the Three Months Ended March 31, 2020

                   

Reported (GAAP)

   $ 726     $ 1,502     $ 2,584     $ 1,895     $ 6,707          $ 2,417     $ 4,290  

Divestitures

     —         —         —         —         —              —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP)

   $ 726     $ 1,502     $ 2,584     $ 1,895     $ 6,707          $ 2,417     $ 4,290  

Divestiture - Argentina business

     (4     —         —         —         (4          (4     —    

Divestiture - KHC license

     (3     —         —         —         (3          (3     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP) - As Recast

   $ 719     $ 1,502     $ 2,584     $ 1,895     $ 6,700          $ 2,410     $ 4,290  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

% Change

                   

Reported (GAAP)

     (7.9 )%      16.2     10.2     4.3     7.9          6.0     9.0

Organic (Non-GAAP)

     7.2     10.8     3.3     (2.3 )%      3.8          9.9     0.4

Organic (Non-GAAP) - As Recast

     6.8     10.8     3.3     (2.3 )%      3.8          9.8     0.4

 

8


Schedule 1.i

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Net Revenues

(in millions of U.S. dollars)

(Unaudited)

 

     Latin
America
    AMEA     Europe     North
America
    Mondelēz
International
                 Emerging
Markets
    Developed
Markets
 

For the Twelve Months Ended December 31, 2020

                   

Reported (GAAP)

   $ 2,477     $ 5,740     $ 10,207     $ 8,157     $ 26,581          $ 9,097     $ 17,484  

Acquisitions

     —         —         —         (445     (445          —         (445

Currency

     546       70       14       7       637            749       (112
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP)

   $ 3,023     $ 5,810     $ 10,221     $ 7,719     $ 26,773          $ 9,846     $ 16,927  

Divestiture - Argentina business

     (23     —         —         —         (23          (23     —    

Divestiture - KHC license

     (9     —         —         —         (9          (9     —    

Currency Impact of divestiture

     (10     —         —         —         (10          (10     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP) - As Recast

   $ 2,981     $ 5,810     $ 10,221     $ 7,719     $ 26,731          $ 9,804     $ 16,927  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

For the Twelve Months Ended December 31, 2019

                   

Reported (GAAP)

   $ 3,018     $ 5,770     $ 9,972     $ 7,108     $ 25,868          $ 9,675     $ 16,193  

Divestitures

     —         (55     —         —         (55          (55     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP)

   $ 3,018     $ 5,715     $ 9,972     $ 7,108     $ 25,813          $ 9,620     $ 16,193  

Divestiture - Argentina business

     (26     —         —         —         (26          (26     —    

Divestiture - KHC license

     (10     —         —         —         (10          (10     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

Organic (Non-GAAP) - As Recast

   $ 2,982     $ 5,715     $ 9,972     $ 7,108     $ 25,777          $ 9,584     $ 16,193  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

        

 

 

   

 

 

 

% Change

                   

Reported (GAAP)

     (17.9 )%      (0.5 )%      2.4     14.8     2.8          (6.0 )%      8.0

Organic (Non-GAAP)

     0.2     1.7     2.5     8.6     3.7          2.3     4.5

Organic (Non-GAAP) - As Recast

     0.0     1.7     2.5     8.6     3.7          2.3     4.5

 

9


Schedule 2.a

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Gross Profit / Operating Income

(in millions of U.S. dollars)

(Unaudited)

 

     For the Six Months Ended June 30, 2022  
     Net
Revenues
    Gross
Profit
    Gross
Profit
Margin
    Operating
Income
    Operating
Income
Margin
 

Reported (GAAP)

   $ 15,038     $ 5,624       37.4   $ 2,021       13.4 %  

Simplify to Grow Program

     —         21         53    

Intangible asset impairment charges

     —         —           78    

Mark-to-market (gains)/losses from derivatives

     —         81         82    

Acquisition integration costs and contingent consideration adjustments

     —         1         69    

Acquisition-related costs

     —         —           26    

Divestiture-related costs

     —         2         6    

Remeasurement of net monetary position

     —         —           15    

Incremental costs due to war in Ukraine

     —         37         128    
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP)

   $ 15,038     $ 5,766       38.3   $ 2,478       16.5

Operating income from divestiture - Argentina business

     (15     (4       (5  

Operating income from divestiture - KHC license

     (6     1         1    
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP) - As Recast

   $ 15,017     $ 5,763       38.4   $ 2,474       16.5
  

 

 

         

Currency

       287         154    
    

 

 

     

 

 

   

Adjusted @ Constant FX (Non-GAAP) - As Recast

     $ 6,050       $ 2,628    
    

 

 

     

 

 

   
     For the Six Months Ended June 30, 2021  
     Net
Revenues
    Gross
Profit
    Gross
Profit
Margin
    Operating
Income
    Operating
Income
Margin
 

Reported (GAAP)

   $ 13,880     $ 5,597       40.3   $ 2,155       15.5 %  

Simplify to Grow Program

     —         35         254    

Intangible asset impairment charges

     —         —           32    

Mark-to-market (gains)/losses from derivatives

     —         (137       (138  

Acquisition integration costs and contingent consideration adjustments

     —         1         3    

Acquisition-related costs

     —         —           24    

Operating income from divestitures

     (14     (1       (2  

Gain on acquisition

     —         —           (9  

Remeasurement of net monetary position

     —         —           8    

Impact from pension participation changes

     —         19         45    

Impact from resolution of tax matters

     —         —           (5  
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP)

   $ 13,866     $ 5,514       39.8   $ 2,367       17.1

Operating income from divestiture - Argentina business

     (12     (2       (3  

Operating income from divestiture - KHC license

     (5     —           —      
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP) - As Recast

   $ 13,849     $ 5,512       39.8   $ 2,364       17.1
  

 

 

   

 

 

     

 

 

   
               Gross    
Profit
          Operating
Income
       

$ Change - Reported (GAAP)

     $ 27       $ (134  

$ Change - Adjusted (Non-GAAP)

       252         111    

$ Change - Adjusted (Non-GAAP) - As Recast

       251         110    

$ Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

       538         264    

% Change - Reported (GAAP)

       0.5       (6.2 )%   

% Change - Adjusted (Non-GAAP)

       4.6       4.7  

% Change - Adjusted (Non-GAAP) - As Recast

       4.6       4.7  

% Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

       9.8       11.2  

 

10


Schedule 2.b

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Gross Profit / Operating Income

(in millions of U.S. dollars)

(Unaudited)

 

     For the Three Months Ended June 30, 2022  
     Net
Revenues
    Gross
Profit
    Gross
Profit
Margin
    Operating
Income
    Operating
Income
Margin
 

Reported (GAAP)

   $ 7,274     $ 2,641       36.3   $ 927       12.7

Simplify to Grow Program

     —         11         22    

Mark-to-market (gains)/losses from derivatives

     —         109         109    

Acquisition integration costs and contingent consideration adjustments

     —         1         37    

Acquisition-related costs

     —         —           5    

Divestiture-related costs

     —         1         5    

Remeasurement of net monetary position

     —         —           10    

Incremental costs due to war in Ukraine

     —         (7       (15  
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP)

   $ 7,274     $ 2,756       37.9   $ 1,100       15.1

Operating income from divestiture - Argentina business

     (9     (1       (3  

Operating income from divestiture - KHC license

     (3     1         —      
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP) - As Recast

   $ 7,262     $ 2,756       38.0   $ 1,097       15.1
  

 

 

         

Currency

       148         65    
    

 

 

     

 

 

   

Adjusted @ Constant FX (Non-GAAP) - As Recast

     $ 2,904       $ 1,162    
    

 

 

     

 

 

   
     For the Three Months Ended June 30, 2021  
     Net
Revenues
    Gross
Profit
    Gross
Profit
Margin
    Operating
Income
    Operating
Income
Margin
 

Reported (GAAP)

   $ 6,642     $ 2,631       39.6   $ 872       13.1

Simplify to Grow Program

     —         20         132    

Intangible asset impairment charges

     —         —           32    

Mark-to-market (gains)/losses from derivatives

     —         (21       (20  

Acquisition integration costs and contingent consideration adjustments

     —         1         2    

Acquisition-related costs

     —         —           17    

Operating income from divestitures

     (14     (1       (2  

Remeasurement of net monetary position

     —         —           3    

Impact from pension participation changes

     —         18         44    

Impact from resolution of tax matters

     —         —           (5  
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP)

   $ 6,628     $ 2,648       40.0   $ 1,075       16.2

Operating income from divestiture - Argentina business

     (7     (1       (2  

Operating income from divestiture - KHC license

     (2     1         —      
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP) - As Recast

   $ 6,619     $ 2,648       40.0   $ 1,073       16.2
  

 

 

   

 

 

     

 

 

   
           Gross
Profit
          Operating
Income
       

$ Change - Reported (GAAP)

     $ 10       $ 55    

$ Change - Adjusted (Non-GAAP)

       108         25    

$ Change - Adjusted (Non-GAAP) - As Recast

       108         24    

$ Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

       256         89    

% Change - Reported (GAAP)

       0.4       6.3  

% Change - Adjusted (Non-GAAP)

       4.1       2.3  

% Change - Adjusted (Non-GAAP) - As Recast

       4.1       2.2  

% Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

       9.7       8.3  

 

11


Schedule 2.c

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Gross Profit / Operating Income

(in millions of U.S. dollars)

(Unaudited)

 

     For the Three Months Ended March 31, 2022  
     Net
Revenues
    Gross
Profit
    Gross
Profit
Margin
    Operating
Income
    Operating
Income
Margin
 

Reported (GAAP)

   $ 7,764     $ 2,983       38.4   $ 1,094       14.1

Simplify to Grow Program

     —         10         31    

Intangible asset impairment charges

     —         —           78    

Mark-to-market (gains)/losses from derivatives

     —         (28       (27  

Acquisition integration costs and contingent consideration adjustments

     —         —           32    

Acquisition-related costs

     —         —           21    

Divestiture-related costs

     —         1         1    

Remeasurement of net monetary position

     —         —           5    

Incremental costs due to war in Ukraine

     —         44         143    
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP)

   $ 7,764     $ 3,010       38.8   $ 1,378       17.7

Operating income from divestiture - Argentina business

     (6     (3       (2  

Operating income from divestiture - KHC license

     (3     —           1    
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP) - As Recast

   $ 7,755     $ 3,007       38.8   $ 1,377       17.8
  

 

 

         

Currency

       139         89    
    

 

 

     

 

 

   

Adjusted @ Constant FX (Non-GAAP) - As Recast

     $ 3,146       $ 1,466    
    

 

 

     

 

 

   
     For the Three Months Ended March 31, 2021  
     Net
Revenues
    Gross
Profit
    Gross
Profit
Margin
    Operating
Income
    Operating
Income
Margin
 

Reported (GAAP)

   $ 7,238     $ 2,966       41.0   $ 1,283       17.7

Simplify to Grow Program

     —         15         122    

Mark-to-market (gains)/losses from derivatives

     —         (116       (118  

Acquisition integration costs and contingent consideration adjustments

     —         —           1    

Acquisition-related costs

     —         —           7    

Gain on acquisition

     —         —           (9  

Remeasurement of net monetary position

     —         —           5    

Impact from pension participation changes

     —         1         1    
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP)

   $ 7,238     $ 2,866       39.6   $ 1,292       17.9

Operating income from divestiture - Argentina business

     (5     (1       (1  

Operating income from divestiture - KHC license

     (3     (1       —      
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP) - As Recast

   $ 7,230     $ 2,864       39.6   $ 1,291       17.9
  

 

 

   

 

 

     

 

 

   
           Gross
Profit
          Operating
Income
       

$ Change - Reported (GAAP)

     $ 17       $ (189  

$ Change - Adjusted (Non-GAAP)

       144         86    

$ Change - Adjusted (Non-GAAP) - As Recast

       143         86    

$ Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

       282         175    

% Change - Reported (GAAP)

       0.6       (14.7 )%   

% Change - Adjusted (Non-GAAP)

       5.0       6.7  

% Change - Adjusted (Non-GAAP) - As Recast

       5.0       6.7  

% Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

       9.8       13.6  

 

12


Schedule 2.d

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Gross Profit / Operating Income

(in millions of U.S. dollars)

(Unaudited)

 

     For the Twelve Months Ended December 31, 2021  
     Net
Revenues
    Gross
Profit
    Gross
Profit
Margin
    Operating
Income
    Operating
Income
Margin
 

Reported (GAAP)

   $ 28,720     $ 11,254       39.2   $ 4,653       16.2

Simplify to Grow Program

     —         114         319    

Intangible asset impairment charges

     —         —           32    

Mark-to-market (gains)/losses from derivatives

     —         (279       (279  

Acquisition integration costs and contingent consideration adjustments

     —         1         (40  

Acquisition-related costs

     —         —           25    

Divestiture-related costs

     —         —           22    

Operating income from divestitures

     (35     (5       (5  

Net gain on acquisition and divestitures

     —         —           (8  

Operating income from divestiture - Argentina business

     —         —           13    

Impact from pension participation changes

     —         20         48    

Impact from resolution of tax matters

     —         —           (5  

Rounding

     —         1         —      
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP)

   $ 28,685     $ 11,106       38.7   $ 4,775       16.6

Operating income from divestiture - Argentina business

     (34     (10       (10  

Operating income from divestiture - KHC license

     (9     —           —      
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP) - As Recast

   $ 28,642     $ 11,096       38.7   $ 4,765       16.6
  

 

 

         

Currency

       (210       (120  
    

 

 

     

 

 

   

Adjusted @ Constant FX (Non-GAAP) - As Recast

     $ 10,886       $ 4,645    
    

 

 

     

 

 

   
     For the Twelve Months Ended December 31, 2020  
     Net
Revenues
    Gross
Profit
    Gross
Profit
Margin
    Operating
Income
    Operating
Income
Margin
 

Reported (GAAP)

   $ 26,581     $ 10,446       39.3   $ 3,853       14.5

Simplify to Grow Program

     —         90         360    

Intangible asset impairment charges

     —         —           144    

Mark-to-market (gains)/losses from derivatives

     —         (16       (16  

Acquisition integration costs

     —         1         4    

Acquisition-related costs

     —         —           15    

Divestiture-related costs

     —         —           4    

Costs associated with JDE Peet’s transaction

     —         —           48    

Remeasurement of net monetary position

     —         —           9    

Impact from resolution of tax matters

     —         —           (20  
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP)

   $ 26,581     $ 10,521       39.6   $ 4,401       16.6

Operating income from divestiture - Argentina business

     (23     (2       (2  

Operating income from divestiture - KHC license

     (9     —           —      
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP) - As Recast

   $ 26,549     $ 10,519       39.6   $ 4,399       16.6
  

 

 

   

 

 

     

 

 

   
           Gross
Profit
          Operating
Income
       

$ Change - Reported (GAAP)

     $ 808       $ 800    

$ Change - Adjusted (Non-GAAP)

       585         374    

$ Change - Adjusted (Non-GAAP) - As Recast

       577         366    

$ Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

       367         246    

% Change - Reported (GAAP)

       7.7       20.8  

% Change - Adjusted (Non-GAAP)

       5.6       8.5  

% Change - Adjusted (Non-GAAP) - As Recast

       5.5       8.3  

% Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

       3.5       5.6  

 

13


Schedule 2.e

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Gross Profit / Operating Income

(in millions of U.S. dollars)

(Unaudited)

 

     For the Three Months Ended December 31, 2021  
     Net
Revenues
    Gross
Profit
    Gross
Profit
Margin
    Operating
Income
    Operating
Income
Margin
 

Reported (GAAP)

   $ 7,658     $ 2,833       37.0   $ 1,204       15.7

Simplify to Grow Program

     —         22         (62  

Mark-to-market (gains)/losses from derivatives

     —         (9       (9  

Acquisition integration costs and contingent consideration adjustments

     —         (1       14    

Acquisition-related costs

     —         —           1    

Divestiture-related costs

     —         —           22    

Operating income from divestitures

     (5     (1       —      

Loss on divestiture

     —         —           1    

Remeasurement of net monetary position

     —         —           3    

Operating income from divestiture - Argentina business

     —         —           1    

Rounding

     —         1         —      
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP)

   $ 7,653     $ 2,845       37.2   $ 1,175       15.4

Operating income from divestiture - Argentina business

     (13     (4       (4  

Operating income from divestiture - KHC license

     (2     (1       —      
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP) - As Recast

   $ 7,638     $ 2,840       37.2   $ 1,171       15.3
  

 

 

         

Currency

       35         10    
    

 

 

     

 

 

   

Adjusted @ Constant FX (Non-GAAP) - As Recast

     $ 2,875       $ 1,181    
    

 

 

     

 

 

   
     For the Three Months Ended December 31, 2020  
     Net
Revenues
    Gross
Profit
    Gross
Profit
Margin
    Operating
Income
    Operating
Income
Margin
 

Reported (GAAP)

   $ 7,298     $ 2,872       39.4   $ 1,149       15.7

Simplify to Grow Program

     —         42         112    

Mark-to-market (gains)/losses from derivatives

     —         (56       (58  

Acquisition integration costs

     —         1         2    

Remeasurement of net monetary position

     —         —           2    

Impact from resolution of tax matters

     —         —           (20  

Rounding

     —         —           1    
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP)

   $ 7,298     $ 2,859       39.2   $ 1,188       16.3

Operating income from divestiture - Argentina business

     (8     —           —      

Operating income from divestiture - KHC license

     (2     —           1    
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP) - As Recast

   $ 7,288     $ 2,859       39.2   $ 1,189       16.3
  

 

 

   

 

 

     

 

 

   
           Gross
Profit
          Operating
Income
       

$ Change - Reported (GAAP)

     $ (39     $ 55    

$ Change - Adjusted (Non-GAAP)

       (14       (13  

$ Change - Adjusted (Non-GAAP) - As Recast

       (19       (18  

$ Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

       16         (8  

% Change - Reported (GAAP)

       (1.4 )%        4.8  

% Change - Adjusted (Non-GAAP)

       (0.5 )%        (1.1 )%   

% Change - Adjusted (Non-GAAP) - As Recast

       (0.7 )%        (1.5 )%   

% Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

       0.6       (0.7 )%   

 

14


Schedule 2.f

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Gross Profit / Operating Income

(in millions of U.S. dollars)

(Unaudited)

 

     For the Three Months Ended September 30, 2021  
     Net
Revenues
    Gross
Profit
    Gross
Profit
Margin
    Operating
Income
    Operating
Income
Margin
 

Reported (GAAP)

   $ 7,182     $ 2,824       39.3   $ 1,294       18.0

Simplify to Grow Program

     —         57         127    

Mark-to-market (gains)/losses from derivatives

     —         (133       (132  

Acquisition integration costs and contingent consideration adjustments

     —         1         (57  

Operating income from divestitures

     (16     (3       (3  

Remeasurement of net monetary position

     —         —           2    

Impact from pension participation changes

     —         1         2    
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP)

   $ 7,166     $ 2,747       38.3   $ 1,233       17.2

Operating income from divestiture - Argentina business

     (9     (4       (3  

Operating income from divestiture - KHC license

     (2     1         —      
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP) - As Recast

   $ 7,155     $ 2,744       38.4   $ 1,230       17.2
  

 

 

         

Currency

       (33       (19  
    

 

 

     

 

 

   

Adjusted @ Constant FX (Non-GAAP) - As Recast

     $ 2,711       $ 1,211    
    

 

 

     

 

 

   
     For the Three Months Ended September 30, 2020  
     Net
Revenues
    Gross
Profit
    Gross
Profit
Margin
    Operating
Income
    Operating
Income
Margin
 

Reported (GAAP)

   $ 6,665     $ 2,792       41.9   $ 1,135       17.0

Simplify to Grow Program

     —         14         114    

Intangible asset impairment charges

     —         —           54    

Mark-to-market (gains)/losses from derivatives

     —         (147       (145  

Divestiture-related costs

     —         1         6    

Remeasurement of net monetary position

     —         —           2    

Rounding

     —         (1       (1  
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP)

   $ 6,665     $ 2,659       39.9   $ 1,165       17.5

Operating income from divestiture - Argentina business

     (8     (2       (2  

Operating income from divestiture - KHC license

     (2     1         —      
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP) -As Recast

   $ 6,655     $ 2,658       39.9   $ 1,163       17.5
  

 

 

   

 

 

     

 

 

   
           Gross
Profit
          Operating
Income
       

$ Change - Reported (GAAP)

     $ 32       $ 159    

$ Change - Adjusted (Non-GAAP)

       88         68    

$ Change - Adjusted (Non-GAAP) - As Recast

       86         67    

$ Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

       53         48    

% Change - Reported (GAAP)

       1.1       14.0  

% Change - Adjusted (Non-GAAP)

       3.3       5.8  

% Change - Adjusted (Non-GAAP) - As Recast

       3.2       5.8  

% Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

       2.0       4.1  

 

15


Schedule 2.g

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Gross Profit / Operating Income

(in millions of U.S. dollars)

(Unaudited)

 

     For the Three Months Ended June 30, 2021  
     Net
Revenues
    Gross
Profit
    Gross
Profit
Margin
    Operating
Income
    Operating
Income
Margin
 

Reported (GAAP)

   $ 6,642     $ 2,631       39.6   $ 872       13.1

Simplify to Grow Program

     —         20         132    

Intangible asset impairment charges

     —         —           32    

Mark-to-market (gains)/losses from derivatives

     —         (21       (20  

Acquisition integration costs and contingent consideration adjustments

     —         1         2    

Acquisition-related costs

     —         —           17    

Operating income from divestitures

     (14     (1       (2  

Remeasurement of net monetary position

     —         —           3    

Impact from pension participation changes

     —         18         44    

Operating income from divestiture - Argentina business

     —         —           (5  
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP)

   $ 6,628     $ 2,648       40.0   $ 1,075       16.2

Operating income from divestiture - Argentina business

     (7     (1       (2  

Operating income from divestiture - KHC license

     (2     1         —      
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP) -As Recast

   $ 6,619     $ 2,648       40.0   $ 1,073       16.2
  

 

 

         

Currency

       (136       (67  
    

 

 

     

 

 

   

Adjusted @ Constant FX (Non-GAAP) - As Recast

     $ 2,512       $ 1,006    
    

 

 

     

 

 

   
     For the Three Months Ended June 30, 2020  
     Net
Revenues
    Gross
Profit
    Gross
Profit
Margin
    Operating
Income
    Operating
Income
Margin
 

Reported (GAAP)

   $ 5,911     $ 2,331       39.4   $ 713       12.1

Simplify to Grow Program

     —         15         76    

Intangible asset impairment charges

     —         —           90    

Mark-to-market (gains)/losses from derivatives

     —         1         2    

Acquisition integration costs

     —         —           2    

Acquisition-related costs

     —         —           10    

Divestiture-related costs

     —         (1       (2  

Costs associated with JDE Peet’s transaction

     —         —           48    

Remeasurement of net monetary position

     —         —           3    

Rounding

     —         1         —      
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP)

   $ 5,911     $ 2,347       39.7   $ 942       15.9

Operating income from divestiture - Argentina business

     (3     1         1    

Operating income from divestiture - KHC license

     (2     1         —      
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP) - As Recast

   $ 5,906     $ 2,349       39.8   $ 943       16.0
  

 

 

   

 

 

     

 

 

   
           Gross
Profit
          Operating
Income
       

$ Change - Reported (GAAP)

     $ 300       $ 159    

$ Change - Adjusted (Non-GAAP)

       301         133    

$ Change - Adjusted (Non-GAAP) - As Recast

       299         130    

$ Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

       163         63    

% Change - Reported (GAAP)

       12.9       22.3  

% Change - Adjusted (Non-GAAP)

       12.8       14.1  

% Change - Adjusted (Non-GAAP) - As Recast

       12.7       13.8  

% Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

       6.9       6.7  

 

16


Schedule 2.h

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Gross Profit / Operating Income

(in millions of U.S. dollars)

(Unaudited)

 

     For the Three Months Ended March 31, 2021  
     Net
Revenues
    Gross
Profit
    Gross
Profit
Margin
    Operating
Income
    Operating
Income
Margin
 

Reported (GAAP)

   $ 7,238     $ 2,966       41.0   $ 1,283       17.7

Simplify to Grow Program

     —         15         122    

Mark-to-market (gains)/losses from derivatives

     —         (116       (118  

Acquisition integration costs and contingent consideration adjustments

     —         —           1    

Acquisition-related costs

     —         —           7    

Gain on acquisition

     —         —           (9  

Remeasurement of net monetary position

     —         —           5    

Impact from pension participation changes

     —         1         1    
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP)

   $ 7,238     $ 2,866       39.6   $ 1,292       17.9

Operating income from divestiture - Argentina business

     (5     (1       (1  

Operating income from divestiture- KHC license

     (3     (1       —      
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP) - As Recast

   $ 7,230     $ 2,864       39.6   $ 1,291       17.9
  

 

 

         

Currency

       (76       (44  
    

 

 

     

 

 

   

Adjusted @ Constant FX (Non-GAAP) - As Recast

     $ 2,788       $ 1,247    
    

 

 

     

 

 

   
     For the Three Months Ended March 31, 2020  
     Net
Revenues
    Gross
Profit
    Gross
Profit
Margin
    Operating
Income
    Operating
Income
Margin
 

Reported (GAAP)

   $ 6,707     $ 2,451       36.5   $ 856       12.8

Simplify to Grow Program

     —         19         58    

Mark-to-market (gains)/losses from derivatives

     —         186         185    

Acquisition-related costs

     —         —           5    

Remeasurement of net monetary position

     —         —           2    
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP)

   $ 6,707     $ 2,656       39.6   $ 1,106       16.5

Operating income from divestiture - Argentina business

     (4     (1       (1  

Operating income from divestiture - KHC license

     (3     (2       (1  
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP) - As Recast

   $ 6,700     $ 2,653       39.6   $ 1,104       16.5
  

 

 

   

 

 

     

 

 

   
           Gross
Profit
          Operating
Income
       

$ Change - Reported (GAAP)

     $ 515       $ 427    

$ Change - Adjusted (Non-GAAP)

       210         186    

$ Change - Adjusted (Non-GAAP) - As Recast

       211         187    

$ Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

       135         143    

% Change - Reported (GAAP)

       21.0       49.9  

% Change - Adjusted (Non-GAAP)

       7.9       16.8  

% Change - Adjusted (Non-GAAP) - As Recast

       8.0       16.9  

% Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

       5.1       13.0  

 

17


Schedule 2.i

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Gross Profit / Operating Income

(in millions of U.S. dollars)

(Unaudited)

 

 

     For the Twelve Months Ended December 31, 2020  
     Net
Revenues
    Gross
Profit
    Gross
Profit
Margin
    Operating
Income
    Operating
Income
Margin
 

Reported (GAAP)

   $ 26,581     $ 10,446       39.3   $ 3,853       14.5

Simplify to Grow Program

     —         90         360    

Intangible asset impairment charges

     —         —           144    

Mark-to-market (gains)/losses from derivatives

     —         (16       (16  

Acquisition integration costs

     —         1         4    

Acquisition-related costs

     —         —           15    

Divestiture-related costs

     —         —           4    

Costs associated with JDE Peet’s transaction

     —         —           48    

Remeasurement of net monetary position

     —         —           9    

Operating income from divestiture - Argentina business

     —         —           (20  
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP)

   $ 26,581     $ 10,521       39.6   $ 4,401       16.6

Operating income from divestiture - Argentina business

     (23     (2       (2  

Operating income from divestiture - KHC license

     (9     —           —      
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP) - As Recast

   $ 26,549     $ 10,519       39.6   $ 4,399       16.6
  

 

 

         

Currency

       178         59    
    

 

 

     

 

 

   

Adjusted @ Constant FX (Non-GAAP) - As Recast

     $ 10,697       $ 4,458    
    

 

 

     

 

 

   
     For the Twelve Months Ended December 31, 2019  
     Net
Revenues
    Gross
Profit
    Gross
Profit
Margin
    Operating
Income
    Operating
Income
Margin
 

Reported (GAAP)

   $ 25,868     $ 10,337       40.0   $ 3,843       14.9

Simplify to Grow Program

     —         101         442    

Intangible asset impairment charges

     —         —           57    

Mark-to-market (gains)/losses from derivatives

     —         (92       (91  

Acquisition-related costs

     —         —           3    

Divestiture-related costs

     —         1         6    

Operating income from divestitures

     (55     (14       (9  

Net gain on divestiture

     —         —           (44  

Remeasurement of net monetary position

     —         —           (4  

Impact from pension participation changes

     —         —           (35  

Impact from resolution of tax matters

     —         —           85    

CEO transition remuneration

     —         —           9    

Swiss tax reform impact

     —         —           2    
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP)

   $ 25,813     $ 10,333       40.0   $ 4,264       16.5

Operating income from divestiture - Argentina business

     (26     (5       (5  

Operating income from divestiture - KHC license

     (10     (1       (2  
  

 

 

   

 

 

     

 

 

   

Adjusted (Non-GAAP) - As Recast

   $ 25,777     $ 10,327       40.1   $ 4,257       16.5
  

 

 

   

 

 

     

 

 

   
           Gross
Profit
          Operating
Income
       

$ Change - Reported (GAAP)

     $ 109       $ 10    

$ Change - Adjusted (Non-GAAP)

       188         137    

$ Change - Adjusted (Non-GAAP) - As Recast

       192         142    

$ Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

       370         201    

% Change - Reported (GAAP)

       1.1       0.3  

% Change - Adjusted (Non-GAAP)

       1.8       3.2  

% Change - Adjusted (Non-GAAP) - As Recast

       1.9       3.3  

% Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

       3.6       4.7  

 

18


Schedule 3.a

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Segment Data

(in millions of U.S. dollars)

(Unaudited)

 

     For the Six Months Ended June 30, 2022  
     Latin
America
    AMEA     Europe     North
America
    Unrealized
G/(L) on
Hedging
Activities
    General
Corporate
Expenses
    Amortization
of

Intangibles
    Other
Items
    Mondelēz
International
 

Net Revenue

                  

Reported (GAAP)

   $ 1,702     $ 3,402     $ 5,561     $ 4,373     $ —       $ —       $ —       $ —       $ 15,038  

Divestitures

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 1,702     $ 3,402     $ 5,561     $ 4,373     $ —       $ —       $ —       $ —       $ 15,038  

Divestiture - Argentina business

     (15     —         —         —         —         —         —         —         (15

Divestiture - KHC license

     (6     —         —         —         —         —         —         —         (6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 1,681     $ 3,402     $ 5,561     $ 4,373     $ —       $ —       $ —       $ —       $ 15,017  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

                  

Reported (GAAP)

   $ 193     $ 483     $ 757     $ 872     $ (82   $ (112   $ (64   $ (26   $ 2,021  

Simplify to Grow Program

     1       6       15       28       —         3       —         —         53  

Intangible asset impairment charges

     —         78       —         —         —         —         —         —         78  

Mark-to-market (gains)/losses from derivatives

     —         —         —         —         82       —         —         —         82  

Acquisition integration costs and contingent consideration adjustments

     —         —         68       1       —         —         —         —         69  

Acquisition-related costs

     —         —         —         —         —         —         —         26       26  

Divestiture-related costs

     2       —         —         —         —         4       —         —         6  

Remeasurement of net monetary position

     15       —         —         —         —         —         —         —         15  

Incremental costs due to war in Ukraine

     —         —         128       —         —         —         —         —         128  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 211     $ 567     $ 968     $ 901     $ —       $ (105   $ (64   $ —       $ 2,478  

Operating income from divestiture - Argentina business

     (5     —         —         —         —         —         —         —         (5

Operating income from divestiture - KHC license

     1       —         —         —         —         —         —         —         1  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 207     $ 567     $ 968     $ 901     $ —       $ (105   $ (64   $ —       $ 2,474  

Currency

     2       29       129       2       —         (6     (2     —         154  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted @ Constant FX (Non-GAAP) - As Recast

   $ 209     $ 596     $ 1,097     $ 903     $ —       $ (111   $ (66   $ —       $ 2,628  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% Change - Reported (GAAP)

     48.5     (16.0 )%      (22.0 )%      53.3     n/m       21.1     8.6     n/m       (6.2 )% 

% Change - Adjusted (Non-GAAP)

     47.6     1.4     (7.0 )%      9.5     n/m       18.6     8.6     n/m       4.7

% Change - Adjusted (Non-GAAP) - As Recast

     47.9     1.4     (7.0 )%      9.5     n/m       18.6     8.6     n/m       4.7

% Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

     49.3     6.6     5.4     9.7     n/m       14.0     5.7     n/m       11.2

Operating Income Margin

                  

Reported %

     11.3     14.2     13.6     19.9             13.4

Reported pp change

     1.6 pp      (3.8 )pp      (4.6 )pp      5.8 pp              (2.1 )pp 

Adjusted %

     12.4     16.7     17.4     20.6             16.5

Adjusted pp change

     1.7 pp      (0.9 )pp      (2.2 )pp      0.1 pp              (0.6 )pp 

Adjusted % - As Recast

     12.3     16.7     17.4     20.6             16.5

Adjusted pp change - As Recast

     1.7 pp      (0.9 )pp      (2.2 )pp      0.1 pp              (0.6 )pp 
     For the Six Months Ended June 30, 2021  
     Latin
America
    AMEA     Europe     North
America
    Unrealized
G/(L) on
Hedging
Activities
    General
Corporate
Expenses
    Amortization
of

Intangibles
    Other
Items
    Mondelēz
International
 

Net Revenue

                  

Reported (GAAP)

   $ 1,338     $ 3,197     $ 5,321     $ 4,024     $ —       $ —       $ —       $ —       $ 13,880  

Divestitures

     —         (14     —         —         —         —         —         —         (14
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 1,338     $ 3,183     $ 5,321     $ 4,024     $ —       $ —       $ —       $ —       $ 13,866  

Divestiture - Argentina business

     (12     —         —         —         —         —         —         —         (12

Divestiture - KHC license

     (5     —         —         —         —         —         —         —         (5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 1,321     $ 3,183     $ 5,321     $ 4,024     $ —       $ —       $ —       $ —       $ 13,849  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

                  

Reported (GAAP)

   $ 130     $ 575     $ 970     $ 569     $ 138     $ (142   $ (70   $ (15   $ 2,155  

Simplify to Grow Program

     10       (14     26       220       —         12       —         —         254  

Intangible asset impairment charges

     —         —         —         32       —         —         —         —         32  

Mark-to-market (gains)/losses from derivatives

     —         —         —         —         (138     —         —         —         (138

Acquisition integration costs and contingent consideration adjustments

     —         —         —         2       —         1       —         —         3  

Acquisition-related costs

     —         —         —         —         —         —         —         24       24  

Operating income from divestitures

     —         (2     —         —         —         —         —         —         (2

Gain on acquisition

     —         —         —         —         —         —         —         (9     (9

Remeasurement of net monetary position

     8       —         —         —         —         —         —         —         8  

Impact from pension participation changes

     —         —         45       —         —         —         —         —         45  

Impact from resolution of tax matters

     (5     —         —         —         —         —         —         —         (5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 143     $ 559     $ 1,041     $ 823     $ —       $ (129   $ (70   $ —       $ 2,367  

Operating income from divestiture - Argentina business

     (3     —         —         —         —         —         —         —         (3

Operating income from divestiture - KHC license

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 140     $ 559     $ 1,041     $ 823     $ —       $ (129   $ (70   $ —       $ 2,364  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income Margin

                  

Reported %

     9.7     18.0     18.2     14.1             15.5

Adjusted %

     10.7     17.6     19.6     20.5             17.1

Adjusted % - As Recast

     10.6     17.6     19.6     20.5             17.1

 

19


Schedule 3.b

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Segment Data

(in millions of U.S. dollars)

(Unaudited)

 

     For the Three Months Ended June 30, 2022  
     Latin
America
    AMEA     Europe     North
America
    Unrealized
G/(L) on
Hedging
Activities
    General
Corporate
Expenses
    Amortization
of

Intangibles
    Other
Items
    Mondelēz
International
 

Net Revenue

                  

Reported (GAAP)

   $ 876     $ 1,535     $ 2,626     $ 2,237     $ —       $ —       $ —       $ —       $ 7,274  

Divestitures

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 876     $ 1,535     $ 2,626     $ 2,237     $ —       $ —       $ —       $ —       $ 7,274  

Divestiture - Argentina business

     (9     —         —         —         —         —         —         —         (9

Divestiture - KHC license

     (3     —         —         —         —         —         —         —         (3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 864     $ 1,535     $ 2,626     $ 2,237     $ —       $ —       $ —       $ —       $ 7,262  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

                  

Reported (GAAP)

   $ 90     $ 211     $ 380     $ 454     $ (109   $ (62   $ (32   $ (5   $ 927  

Simplify to Grow Program

     1       3       8       13       —         (3     —         —         22  

Mark-to-market (gains)/losses from derivatives

     —         —         —         —         109       —         —         —         109  

Acquisition integration costs and contingent consideration adjustments

     —         —         36       1       —         —         —         —         37  

Acquisition-related costs

     —         —         —         —         —         —         —         5       5  

Divestiture-related costs

     1       —         —         —         —         4       —         —         5  

Remeasurement of net monetary position

     10       —         —         —         —         —         —         —         10  

Incremental costs due to war in Ukraine

     —         —         (15     —         —         —         —         —         (15
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 102     $ 214     $ 409     $ 468     $ —       $ (61   $ (32   $ —       $ 1,100  

Operating income from divestiture - Argentina business

     (3     —         —         —         —         —         —         —         (3

Operating income from divestiture - KHC license

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 99     $ 214     $ 409     $ 468     $ —       $ (61   $ (32   $ —       $ 1,097  

Currency

     (4     19       52       1       —         (3     —         —         65  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted @ Constant FX (Non-GAAP) - As Recast

   $ 95     $ 233     $ 461     $ 469     $ —       $ (64   $ (32   $ —       $ 1,162  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% Change - Reported (GAAP)

     66.7     (0.9 )%      (8.0 )%      51.8     n/m       (20.5 )%      0.0     n/m       6.3

% Change - Adjusted (Non-GAAP)

     82.1     (0.9 )%      (12.4 )%      6.1     n/m       (16.4 )%      0.0     n/m       2.3

% Change - Adjusted (Non-GAAP) - As Recast

     83.3     (0.9 )%      (12.4 )%      6.1     n/m       (16.4 )%      0.0     n/m       2.2

% Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

     75.9     7.9     (1.3 )%      6.3     n/m       (12.3 )%      0.0     n/m       8.3

Operating Income Margin

                  

Reported %

     10.3     13.7     14.5     20.3             12.7

Reported pp change

     2.2 pp      (1.0 )pp      (2.2 )pp      5.7 pp              (0.4 )pp 

Adjusted %

     11.6     13.9     15.6     20.9             15.1

Adjusted pp change

     3.2 pp      (1.1 )pp      (3.3 )pp      (0.6 )pp              (1.1 )pp 

Adjusted % - As Recast

     11.5     13.9     15.6     20.9             15.1

Adjusted pp change - As Recast

     3.3 pp      (1.1 )pp      (3.3 )pp      (0.6 )pp              (1.1 )pp 
     For the Three Months Ended June 30, 2021  
     Latin
America
    AMEA     Europe     North
America
    Unrealized
G/(L) on
Hedging
Activities
    General
Corporate
Expenses
    Amortization
of

Intangibles
    Other
Items
    Mondelēz
International
 

Net Revenue

                  

Reported (GAAP)

   $ 669     $ 1,452     $ 2,474     $ 2,047     $ —       $ —       $ —       $ —       $ 6,642  

Divestitures

     —         (14     —         —         —         —         —         —         (14
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 669     $ 1,438     $ 2,474     $ 2,047     $ —       $ —       $ —       $ —       $ 6,628  

Divestiture - Argentina business

     (7     —         —         —         —         —         —         —         (7

Divestiture - KHC license

     (2     —         —         —         —         —         —         —         (2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 660     $ 1,438     $ 2,474     $ 2,047     $ —       $ —       $ —       $ —       $ 6,619  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

                  

Reported (GAAP)

   $ 54     $ 213     $ 413     $ 299     $ 20     $ (78   $ (32   $ (17   $ 872  

Simplify to Grow Program

     4       5       10       109       —         4       —         —         132  

Intangible asset impairment charges

     —         —         —         32       —         —         —         —         32  

Mark-to-market (gains)/losses from derivatives

     —         —         —         —         (20     —         —         —         (20

Acquisition integration costs and contingent consideration adjustments

     —         —         —         1       —         1       —         —         2  

Acquisition-related costs

     —         —         —         —         —         —         —         17       17  

Operating income from divestitures

     —         (2     —         —         —         —         —         —         (2

Remeasurement of net monetary position

     3       —         —         —         —         —         —         —         3  

Impact from pension participation changes

     —         —         44       —         —         —         —         —         44  

Impact from resolution of tax matters

     (5     —         —         —         —         —         —         —         (5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 56     $ 216     $ 467     $ 441     $ —       $ (73   $ (32   $ —       $ 1,075  

Operating income from divestiture - Argentina business

     (2     —         —         —         —         —         —         —         (2

Operating income from divestiture - KHC license

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 54     $ 216     $ 467     $ 441     $ —       $ (73   $ (32   $ —       $ 1,073  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income Margin

                  

Reported %

     8.1     14.7     16.7     14.6             13.1

Adjusted %

     8.4     15.0     18.9     21.5             16.2

Adjusted % - As Recast

     8.2     15.0     18.9     21.5             16.2

 

20


Schedule 3.c

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Segment Data

(in millions of U.S. dollars)

(Unaudited)

 

     For the Three Months Ended March 31, 2022  
     Latin
America
    AMEA     Europe     North
America
    Unrealized
G/(L) on
Hedging
Activities
    General
Corporate
Expenses
    Amortization
of

Intangibles
    Other
Items
    Mondelēz
International
 

Net Revenue

                  

Reported (GAAP)

   $ 826     $ 1,867     $ 2,935     $ 2,136     $ —       $ —       $ —       $ —       $ 7,764  

Divestitures

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 826     $ 1,867     $ 2,935     $ 2,136     $ —       $ —       $ —       $ —       $ 7,764  

Divestiture - Argentina business

     (6     —         —         —         —         —         —         —         (6

Divestiture - KHC license

     (3     —         —         —         —         —         —         —         (3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 817     $ 1,867     $ 2,935     $ 2,136     $ —       $ —       $ —       $ —       $ 7,755  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

                  

Reported (GAAP)

   $ 103     $ 272     $ 377     $ 418     $ 27     $ (50   $ (32   $ (21   $ 1,094  

Simplify to Grow Program

     —         3       7       15       —         6       —         —         31  

Intangible asset impairment charges

     —         78       —         —         —         —         —         —         78  

Mark-to-market (gains)/losses from derivatives

     —         —         —         —         (27     —         —         —         (27

Acquisition integration costs and contingent consideration adjustments

     —         —         32       —         —         —         —         —         32  

Acquisition-related costs

     —         —         —         —         —         —         —         21       21  

Divestiture-related costs

     1       —         —         —         —         —         —         —         1  

Remeasurement of net monetary position

     5       —         —         —         —         —         —         —         5  

Incremental costs due to war in Ukraine

     —         —         143       —         —         —         —         —         143  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 109     $ 353     $ 559     $ 433     $ —       $ (44   $ (32   $ —       $ 1,378  

Operating income from divestiture - Argentina business

     (2     —         —         —         —         —         —         —         (2

Operating income from divestiture - KHC license

     1       —         —         —         —         —         —         —         1  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 108     $ 353     $ 559     $ 433     $ —       $ (44   $ (32   $ —       $ 1,377  

Currency

     6       10       77       1       —         (3     (2     —         89  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted @ Constant FX (Non-GAAP) - As Recast

   $ 114     $ 363     $ 636     $ 434     $ —       $ (47   $ (34   $ —       $ 1,466  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% Change - Reported (GAAP)

     35.5     (24.9 )%      (32.3 )%      54.8     n/m       21.9     15.8     n/m       (14.7 )% 

% Change - Adjusted (Non-GAAP)

     25.3     2.9     (2.6 )%      13.4     n/m       21.4     15.8     n/m       6.7

% Change - Adjusted (Non-GAAP) - As Recast

     25.6     2.9     (2.6 )%      13.4     n/m       21.4     15.8     n/m       6.7

% Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

     32.6     5.8     10.8     13.6     n/m       16.1     10.5     n/m       13.6

Operating Income Margin

                  

Reported %

     12.5     14.6     12.8     19.6             14.1

Reported pp change

     1.1 pp      (6.1 )pp      (6.8 )pp      5.9 pp              (3.6 )pp 

Adjusted %

     13.2     18.9     19.0     20.3             17.7

Adjusted pp change

     0.2 pp      (0.8 )pp      (1.2 )pp      1.0 pp              (0.2 )pp 

Adjusted % - As Recast

     13.2     18.9     19.0     20.3             17.8

Adjusted pp change - As Recast

     0.2 pp      (0.8 )pp      (1.2 )pp      1.0 pp              (0.1 )pp 
     For the Three Months Ended March 31, 2021  
     Latin
America
    AMEA     Europe     North
America
    Unrealized
G/(L) on
Hedging
Activities
    General
Corporate
Expenses
    Amortization
of

Intangibles
    Other
Items
    Mondelēz
International
 

Net Revenue

                  

Reported (GAAP)

   $ 669     $ 1,745     $ 2,847     $ 1,977     $ —       $ —       $ —       $ —       $ 7,238  

Divestitures

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 669     $ 1,745     $ 2,847     $ 1,977     $ —       $ —       $ —       $ —       $ 7,238  

Divestiture - Argentina business

     (5     —         —         —         —         —         —         —         (5

Divestiture - KHC license

     (3     —         —         —         —         —         —         —         (3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 661     $ 1,745     $ 2,847     $ 1,977     $ —       $ —       $ —       $ —       $ 7,230  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

                  

Reported (GAAP)

   $ 76     $ 362     $ 557     $ 270     $ 118     $ (64   $ (38   $ 2     $ 1,283  

Simplify to Grow Program

     6       (19     16       111       —         8       —         —         122  

Mark-to-market (gains)/losses from derivatives

     —         —         —         —         (118     —         —         —         (118

Acquisition integration costs and contingent consideration adjustments

     —         —         —         1       —         —         —         —         1  

Acquisition-related costs

     —         —         —         —         —         —         —         7       7  

Gain on acquisition

     —         —         —         —         —         —         —         (9     (9

Remeasurement of net monetary position

     5       —         —         —         —         —         —         —         5  

Impact from pension participation changes

     —         —         1       —         —         —         —         —         1  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 87     $ 343     $ 574     $ 382     $ —       $ (56   $ (38   $ —       $ 1,292  

Operating income from divestiture - Argentina business

     (1     —         —         —         —         —         —         —         (1

Operating income from divestiture - KHC license

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 86     $ 343     $ 574     $ 382     $ —       $ (56   $ (38   $ —       $ 1,291  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income Margin

                  

Reported %

     11.4     20.7     19.6     13.7             17.7

Adjusted %

     13.0     19.7     20.2     19.3             17.9

Adjusted % - As Recast

     13.0     19.7     20.2     19.3             17.9

 

21


Schedule 3.d

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Segment Data

(in millions of U.S. dollars)

(Unaudited)

 

     For the Twelve Months Ended December 31, 2021  
     Latin
America
    AMEA     Europe     North
America
    Unrealized
G/(L) on
Hedging
Activities
    General
Corporate
Expenses
    Amortization
of

Intangibles
    Other
Items
    Mondelēz
International
 

Net Revenue

                  

Reported (GAAP)

   $ 2,797     $ 6,465     $ 11,156     $ 8,302     $ —       $ —       $ —       $ —       $ 28,720  

Divestitures

     —         (35     —         —         —         —         —         —         (35
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 2,797     $ 6,430     $ 11,156     $ 8,302     $ —       $ —       $ —       $ —       $ 28,685  

Divestiture - Argentina business

     (34     —         —         —         —         —         —         —         (34

Divestiture - KHC license

     (9     —         —         —         —         —         —         —         (9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 2,754     $ 6,430     $ 11,156     $ 8,302     $ —       $ —       $ —       $ —       $ 28,642  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

                  

Reported (GAAP)

   $ 261     $ 1,054     $ 2,092     $ 1,371     $ 279     $ (253   $ (134   $ (17   $ 4,653  

Simplify to Grow Program

     16       (7     37       250       —         23       —         —         319  

Intangible asset impairment charges

     —         —         —         32       —         —         —         —         32  

Mark-to-market (gains)/losses from derivatives

     —         —         —         —         (279     —         —         —         (279

Acquisition integration costs and contingent consideration adjustments

     —         1       16       (59     —         2       —         —         (40

Acquisition-related costs

     —         —         —         —         —         —         —         25       25  

Divestiture-related costs

     22       —         —         —         —         —         —         —         22  

Operating income from divestitures

     —         (5     —         —         —         —         —         —         (5

Net gain on acquisition and divestitures

     —         —         —         —         —         —         —         (8     (8

Remeasurement of net monetary position

     13       —         —         —         —         —         —         —         13  

Impact from pension participation changes

     —         —         48       —         —         —         —         —         48  

Impact from resolution of tax matters

     (5     —         —         —         —         —         —         —         (5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 307     $ 1,043     $ 2,193     $ 1,594     $ —       $ (228   $ (134   $ —       $ 4,775  

Operating income from divestiture - Argentina business

     (10     —         —         —         —         —         —         —         (10

Operating income from divestiture - KHC license

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 297     $ 1,043     $ 2,193     $ 1,594     $ —       $ (228   $ (134   $ —       $ 4,765  

Currency

     21       (48     (85     (9     —         (4     5       —         (120
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted @ Constant FX (Non-GAAP) - As Recast

   $ 318     $ 995     $ 2,108     $ 1,585     $ —       $ (232   $ (129   $ —       $ 4,645  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% Change - Reported (GAAP)

     38.1     28.4     17.9     (13.6 )%      n/m       22.4     30.9     n/m       20.8

% Change - Adjusted (Non-GAAP)

     34.1     19.1     12.0     (9.9 )%      n/m       3.8     30.9     n/m       8.5

% Change - Adjusted (Non-GAAP) - As Recast

     30.8     19.1     12.0     (9.9 )%      n/m       3.8     30.9     n/m       8.3

% Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

     40.1     13.6     7.7     (10.4 )%      n/m       2.1     33.5     n/m       5.6

Operating Income Margin

                  

Reported %

     9.3     16.3     18.8     16.5             16.2

Reported pp change

     1.7 pp      2.0 pp      1.4 pp      (3.0 )pp              1.7 pp 

Adjusted %

     11.0     16.2     19.7     19.2             16.6

Adjusted pp change

     1.8 pp      0.9 pp      0.5 pp      (2.5 )pp              —   pp 

Adjusted % - As Recast

     10.8     16.2     19.7     19.2             16.6

Adjusted pp change - As Recast

     1.5 pp      0.9 pp      0.5 pp      (2.5 )pp              —   pp 
     For the Twelve Months Ended December 31, 2020  
     Latin
America
    AMEA     Europe     North
America
    Unrealized
G/(L) on
Hedging
Activities
    General
Corporate
Expenses
    Amortization
of

Intangibles
    Other
Items
    Mondelēz
International
 

Net Revenue

                  

Reported (GAAP)

   $ 2,477     $ 5,740     $ 10,207     $ 8,157     $ —       $ —       $ —       $ —       $ 26,581  

Divestitures

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 2,477     $ 5,740     $ 10,207     $ 8,157     $ —       $ —       $ —       $ —       $ 26,581  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Divestiture - Argentina business

     (23     —         —         —         —         —         —         —         (23

Divestiture - KHC license

     (9     —         —         —         —         —         —         —         (9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 2,445     $ 5,740     $ 10,207     $ 8,157     $ —       $ —       $ —       $ —       $ 26,549  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

                  

Reported (GAAP)

   $ 189     $ 821     $ 1,775     $ 1,587     $ 16     $ (326   $ (194   $ (15   $ 3,853  

Simplify to Grow Program

     48       46       130       95       —         41       —         —         360  

Intangible asset impairment charges

     3       5       53       83       —         —         —         —         144  

Mark-to-market (gains)/losses from derivatives

     —         —         —         —         (16     —         —         —         (16

Acquisition integration costs

     —         —         —         4       —         —         —         —         4  

Acquisition-related costs

     —         —         —         —         —         —         —         15       15  

Divestiture-related costs

     —         4       —         —         —         —         —         —         4  

Costs associated with JDE Peet’s transaction

     —         —         —         —         —         48       —         —         48  

Remeasurement of net monetary position

     9       —         —         —         —         —         —         —         9  

Impact from resolution of tax matters

     (20     —         —         —         —         —         —         —         (20
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 229     $ 876     $ 1,958     $ 1,769     $ —       $ (237   $ (194   $ —       $ 4,401  

Operating income from divestiture - Argentina business

     (2     —         —         —         —         —         —         —         (2

Operating income from divestiture - KHC license

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 227     $ 876     $ 1,958     $ 1,769     $ —       $ (237   $ (194   $ —       $ 4,399  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income Margin

                  

Reported %

     7.6     14.3     17.4     19.5             14.5

Adjusted %

     9.2     15.3     19.2     21.7             16.6

Adjusted % - As Recast

     9.3     15.3     19.2     21.7             16.6

 

22


Schedule 3.e

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Segment Data

(in millions of U.S. dollars)

(Unaudited)

 

     For the Three Months Ended December 31, 2021  
     Latin
America
    AMEA     Europe     North
America
    Unrealized
G/(L) on
Hedging
Activities
    General
Corporate
Expenses
    Amortization
of

Intangibles
    Other
Items
    Mondelēz
International
 

Net Revenue

                  

Reported (GAAP)

   $ 708     $ 1,639     $ 3,121     $ 2,190     $ —       $ —       $ —       $ —       $ 7,658  

Divestitures

     —         (5     —         —         —         —         —         —         (5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 708     $ 1,634     $ 3,121     $ 2,190     $ —       $ —       $ —       $ —       $ 7,653  

Divestiture - Argentina business

     (13     —         —         —         —         —         —         —         (13

Divestiture - KHC license

     (2     —         —         —         —         —         —         —         (2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 693     $ 1,634     $ 3,121     $ 2,190     $ —       $ —       $ —       $ —       $ 7,638  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

                  

Reported (GAAP)

   $ 40     $ 212     $ 614     $ 439     $ 9     $ (76   $ (32   $ (2   $ 1,204  

Simplify to Grow Program

     5       4       3       (78     —         4       —         —         (62

Mark-to-market (gains)/losses from derivatives

     —         —         —         —         (9     —         —         —         (9

Acquisition integration costs and contingent consideration adjustments

     —         1       10       1       —         2       —         —         14  

Acquisition-related costs

     —         —         —         —         —         —         —         1       1  

Divestiture-related costs

     22       —         —         —         —         —         —         —         22  

Loss on divestiture

     —         —         —         —         —         —         —         1       1  

Remeasurement of net monetary position

     3       —         —         —         —         —         —         —         3  

Impact from pension participation changes

     —         —         1       —         —         —         —         —         1  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 70     $ 217     $ 628     $ 362     $ —       $ (70   $ (32   $ —       $ 1,175  

Operating income from divestiture - Argentina business

     (4     —         —         —         —         —         —         —         (4

Operating income from divestiture - KHC license

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 66     $ 217     $ 628     $ 362     $ —       $ (70   $ (32   $ —       $ 1,171  

Currency

     3       2       15       (1     —         (10     1       —         10  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted @ Constant FX (Non-GAAP) - As Recast

   $ 69     $ 219     $ 643     $ 361     $ —       $ (80   $ (31   $ —       $ 1,181  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% Change - Reported (GAAP)

     0.0     2.9     7.0     11.1     n/m       (4.1 )%      37.3     n/m       4.8

% Change - Adjusted (Non-GAAP)

     79.5     0.9     2.6     (20.1 )%      n/m       12.5     37.3     n/m       (1.1 )% 

% Change - Adjusted (Non-GAAP) - As Recast

     65.0     0.9     2.6     (20.1 )%      n/m       12.5     37.3     n/m       (1.5 )% 

% Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

     72.5     1.9     5.1     (20.3 )%      n/m       0.0     39.2     n/m       (0.7 )% 

Operating Income Margin

                  

Reported %

     5.6     12.9     19.7     20.0             15.7

Reported pp change

     (0.7 )pp      (0.6 )pp      0.3 pp      1.9 pp              —   pp 

Adjusted %

     9.9     13.3     20.1     16.5             15.4

Adjusted pp change

     3.7 pp      (0.7 )pp      (0.6 )pp      (4.3 )pp              (0.9 )pp 

Adjusted % - As Recast

     9.5     13.3     20.1     16.5             15.3

Adjusted pp change - As Recast

     3.0 pp      (0.7 )pp      (0.6 )pp      (4.3 )pp              (1.0 )pp 
     For the Three Months Ended December 31, 2020  
     Latin
America
    AMEA     Europe     North
America
    Unrealized
G/(L) on
Hedging
Activities
    General
Corporate
Expenses
    Amortization
of

Intangibles
    Other
Items
    Mondelēz
International
 

Net Revenue

                  

Reported (GAAP)

   $ 630     $ 1,531     $ 2,959     $ 2,178     $ —       $ —       $ —       $ —       $ 7,298  

Divestitures

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 630     $ 1,531     $ 2,959     $ 2,178     $ —       $ —       $ —       $ —       $ 7,298  

Divestiture - Argentina business

     (8     —         —         —         —         —         —         —         (8

Divestiture - KHC license

     (2     —         —         —         —         —         —         —         (2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 620     $ 1,531     $ 2,959     $ 2,178     $ —       $ —       $ —       $ —       $ 7,288  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

                  

Reported (GAAP)

   $ 40     $ 206     $ 574     $ 395     $ 58     $ (73   $ (51   $ —       $ 1,149  

Simplify to Grow Program

     17       9       38       56       —         (8     —         —         112  

Mark-to-market (gains)/losses from derivatives

     —         —         —         —         (58     —         —         —         (58

Acquisition integration costs

     —         —         —         2       —         —         —         —         2  

Remeasurement of net monetary position

     2       —         —         —         —         —         —         —         2  

Impact from resolution of tax matters

     (20     —         —         —         —         —         —         —         (20

Rounding

     —         —         —         —         —         1       —         —         1  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 39     $ 215     $ 612     $ 453     $ —       $ (80   $ (51   $ —       $ 1,188  

Operating income from divestiture - Argentina business

     —         —         —         —         —         —         —         —         —    

Operating income from divestiture - KHC license

     1       —         —         —         —         —         —         —         1  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 40     $ 215     $ 612     $ 453     $ —       $ (80   $ (51   $ —       $ 1,189  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income Margin

                  

Reported %

     6.3     13.5     19.4     18.1             15.7

Adjusted %

     6.2     14.0     20.7     20.8             16.3

Adjusted % - As Recast

     6.5     14.0     20.7     20.8             16.3

 

23


Schedule 3.f

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Segment Data

(in millions of U.S. dollars)

(Unaudited)

 

     For the Three Months Ended September 30, 2021  
     Latin
America
    AMEA     Europe     North
America
    Unrealized
G/(L) on
Hedging
Activities
    General
Corporate
Expenses
    Amortization
of

Intangibles
    Other
Items
     Mondelēz
International
 

Net Revenue

                   

Reported (GAAP)

   $ 751     $ 1,629     $ 2,714     $ 2,088     $ —       $ —       $ —       $ —        $ 7,182  

Divestitures

     —         (16     —         —         —         —         —         —          (16
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted (Non-GAAP)

   $ 751     $ 1,613     $ 2,714     $ 2,088     $ —       $ —       $ —       $ —        $ 7,166  

Divestiture - Argentina business

     (9     —         —         —         —         —         —         —          (9

Divestiture - KHC license

     (2     —         —         —         —         —         —         —          (2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 740     $ 1,613     $ 2,714     $ 2,088     $ —       $ —       $ —       $ —        $ 7,155  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Operating Income

                   

Reported (GAAP)

   $ 91     $ 267     $ 508     $ 363     $ 132     $ (35   $ (32   $ —        $ 1,294  

Simplify to Grow Program

     1       3       8       108       —         7       —         —          127  

Mark-to-market (gains)/losses from derivatives

     —         —         —         —         (132     —         —         —          (132

Acquisition integration costs and contingent consideration adjustments

     —         —         6       (62     —         (1     —         —          (57

Operating income from divestitures

     —         (3     —         —         —         —         —         —          (3

Remeasurement of net monetary position

     2       —         —         —         —         —         —         —          2  

Impact from pension participation changes

     —         —         2       —         —         —         —         —          2  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted (Non-GAAP)

   $ 94     $ 267     $ 524     $ 409     $ —       $ (29   $ (32   $ —        $ 1,233  

Operating income from divestiture - Argentina business

     (3     —         —         —         —         —         —         —          (3

Operating income from divestiture - KHC license

     —         —         —         —         —         —         —         —          —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 91     $ 267     $ 524     $ 409     $ —       $ (29   $ (32   $ —        $ 1,230  

Currency

     4       (7     (12     (1     —         (4     1       —          (19
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted @ Constant FX (Non-GAAP) - As Recast

   $ 95     $ 260     $ 512     $ 408     $ —       $ (33   $ (31   $ —        $ 1,211  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

% Change - Reported (GAAP)

     18.2     27.1     17.6     (6.2 )%      n/m       47.0     36.0     n/m        14.0

% Change - Adjusted (Non-GAAP)

     8.0     9.9     6.9     (9.5 )%      n/m       49.1     36.0     n/m        5.8

% Change - Adjusted (Non-GAAP) - As Recast

     7.1     9.9     6.9     (9.5 )%      n/m       49.1     36.0     n/m        5.8

% Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

     11.8     7.0     4.5     (9.7 )%      n/m       42.1     38.0     n/m        4.1

Operating Income Margin

                   

Reported %

     12.1     16.4     18.7     17.4              18.0

Reported pp change

     (0.5 )pp      2.1 pp      1.6 pp      (1.4 )pp               1.0 pp 

Adjusted %

     12.5     16.6     19.3     19.6              17.2

Adjusted pp change

     (1.8 )pp      0.1 pp      (0.1 )pp      (2.4 )pp               (0.3 )pp 

Adjusted % - As Recast

     12.3     16.6     19.3     19.6              17.2

Adjusted pp change - As Recast

     (1.9 )pp      0.1 pp      (0.1 )pp      (2.4 )pp               (0.3 )pp 
     For the Three Months Ended September 30, 2020  
     Latin
America
    AMEA     Europe     North
America
    Unrealized
G/(L) on
Hedging
Activities
    General
Corporate
Expenses
    Amortization
of

Intangibles
    Other
Items
     Mondelēz
International
 

Net Revenue

                   

Reported (GAAP)

   $ 610     $ 1,470     $ 2,526     $ 2,059     $ —       $ —       $ —       $ —        $ 6,665  

Divestitures

     —         —         —         —         —         —         —         —          —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted (Non-GAAP)

   $ 610     $ 1,470     $ 2,526     $ 2,059     $ —       $ —       $ —       $ —        $ 6,665  

Divestiture - Argentina business

     (8     —         —         —         —         —         —         —          (8

Divestiture - KHC license

     (2     —         —         —         —         —         —         —          (2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 600     $ 1,470     $ 2,526     $ 2,059     $ —       $ —       $ —       $ —        $ 6,655  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Operating Income

                   

Reported (GAAP)

   $ 77     $ 210     $ 432     $ 387     $ 145     $ (66   $ (50   $ —        $ 1,135  

Simplify to Grow Program

     5       27       55       18       —         9       —         —          114  

Intangible asset impairment charges

     3       —         3       47       —         1       —         —          54  

Mark-to-market (gains)/losses from derivatives

     —         —         —         —         (145     —         —         —          (145

Divestiture-related costs

     —         6       —         —         —         —         —         —          6  

Remeasurement of net monetary position

     2       —         —         —         —         —         —         —          2  

Rounding

     —         —         —         —         —         (1     —         —          (1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted (Non-GAAP)

   $ 87     $ 243     $ 490     $ 452     $ —       $ (57   $ (50   $ —        $ 1,165  

Operating income from divestiture - Argentina business

     (2     —         —         —         —         —         —         —          (2

Operating income from divestiture - KHC license

     —         —         —         —         —         —         —         —          —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 85     $ 243     $ 490     $ 452     $ —       $ (57   $ (50   $ —        $ 1,163  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Operating Income Margin

                   

Reported %

     12.6     14.3     17.1     18.8              17.0

Adjusted %

     14.3     16.5     19.4     22.0              17.5

Adjusted % - As Recast

     14.2     16.5     19.4     22.0              17.5

 

24


Schedule 3.g

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Segment Data

(in millions of U.S. dollars)

(Unaudited)

 

     For the Three Months Ended June 30, 2021  
     Latin
America
    AMEA     Europe     North
America
    Unrealized
G/(L) on
Hedging
Activities
    General
Corporate
Expenses
    Amortization
of
Intangibles
    Other
Items
    Mondelēz
International
 

Net Revenue

                  

Reported (GAAP)

   $ 669     $ 1,452     $ 2,474     $ 2,047     $ —       $ —       $ —       $ —       $ 6,642  

Divestitures

     —         (14     —         —         —         —         —         —         (14
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 669     $ 1,438     $ 2,474     $ 2,047     $ —       $ —       $ —       $ —       $ 6,628  

Divestiture - Argentina business

     (7     —         —         —         —         —         —         —         (7

Divestiture - KHC license

     (2     —         —         —         —         —         —         —         (2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 660     $ 1,438     $ 2,474     $ 2,047     $ —       $ —       $ —       $ —       $ 6,619  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

                  

Reported (GAAP)

   $ 54     $ 213     $ 413     $ 299     $ 20     $ (78   $ (32   $ (17   $ 872  

Simplify to Grow Program

     4       5       10       109       —         4       —         —         132  

Intangible asset impairment charges

     —         —         —         32       —         —         —         —         32  

Mark-to-market (gains)/losses from derivatives

     —         —         —         —         (20     —         —         —         (20

Acquisition integration costs and contingent consideration adjustments

     —         —         —         1       —         1       —         —         2  

Acquisition-related costs

     —         —         —         —         —         —         —         17       17  

Operating income from divestitures

     —         (2     —         —         —         —         —         —         (2

Remeasurement of net monetary position

     3       —         —         —         —         —         —         —         3  

Impact from pension participation changes

     —         —         44       —         —         —         —         —         44  

Impact from resolution of tax matters

     (5     —         —         —         —         —         —         —         (5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 56     $ 216     $ 467     $ 441     $ —       $ (73   $ (32   $ —       $ 1,075  

Operating income from divestiture - Argentina business

     (2     —         —         —         —         —         —         —         (2

Operating income from divestiture - KHC license

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 54     $ 216     $ 467     $ 441     $ —       $ (73   $ (32   $ —       $ 1,073  

Currency

     1       (23     (45     (5     —         4       1       —         (67
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted @ Constant FX (Non-GAAP) - As Recast

   $ 55     $ 193     $ 422     $ 436     $ —       $ (69   $ (31   $ —       $ 1,006  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% Change - Reported (GAAP)

     1000.0     24.6     39.1     (29.5 )%      n/m       29.7     36.0     n/m       22.3

% Change - Adjusted (Non-GAAP)

     366.7     18.7     27.2     (6.2 )%      n/m       (87.2 )%      36.0     n/m       14.1

% Change - Adjusted (Non-GAAP) - As Recast

     315.4     18.7     27.2     (6.2 )%      n/m       (87.2 )%      36.0     n/m       13.8

% Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

     323.1     6.0     15.0     (7.2 )%      n/m       (76.9 )%      38.0     n/m       6.7

Operating Income Margin

                  

Reported %

     8.1     14.7     16.7     14.6             13.1

Reported pp change

     9.3 pp      0.9 pp      2.8 pp      (6.3 )pp              1.0 pp 

Adjusted %

     8.4     15.0     18.9     21.5             16.2

Adjusted pp change

     6.1 pp      0.3 pp      1.7 pp      (1.7 )pp              0.3 pp 

Adjusted % - As Recast

     8.2     15.0     18.9     21.5             16.2

Adjusted pp change - As Recast

     5.6 pp      0.3 pp      1.7 pp      (1.7 )pp              0.2 pp 

 

     For the Three Months Ended June 30, 2020  
     Latin
America
    AMEA     Europe     North
America
    Unrealized
G/(L) on
Hedging
Activities
    General
Corporate
Expenses
    Amortization
of
Intangibles
    Other
Items
    Mondelēz
International
 

Net Revenue

                  

Reported (GAAP)

   $ 511     $ 1,237     $ 2,138     $ 2,025     $ —       $ —       $ —       $ —       $ 5,911  

Divestitures

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 511     $ 1,237     $ 2,138     $ 2,025     $ —       $ —       $ —       $ —       $ 5,911  

Divestiture - Argentina business

     (3     —         —         —         —         —         —         —         (3

Divestiture - KHC license

     (2     —         —         —         —         —         —         —         (2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 506     $ 1,237     $ 2,138     $ 2,025     $ —       $ —       $ —       $ —       $ 5,906  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

                  

Reported (GAAP)

   $ (6   $ 171     $ 297     $ 424     $ (2   $ (111   $ (50   $ (10   $ 713  

Simplify to Grow Program

     15       8       20       9       —         24       —         —         76  

Intangible asset impairment charges

     —         5       50       36       —         (1     —         —         90  

Mark-to-market (gains)/losses from derivatives

     —         —         —         —         2       —         —         —         2  

Acquisition integration costs

     —         —         —         1       —         1       —         —         2  

Acquisition-related costs

     —         —         —         —         —         —         —         10       10  

Divestiture-related costs

     —         (2     —         —         —         —         —         —         (2

Costs associated with JDE Peet’s transaction

     —         —         —         —         —         48       —         —         48  

Remeasurement of net monetary position

     3       —         —         —         —         —         —         —         3  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 12     $ 182     $ 367     $ 470     $ —       $ (39   $ (50   $ —       $ 942  

Operating income from divestiture - Argentina business

     1       —         —         —         —         —         —         —         1  

Operating income from divestiture - KHC license

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 13     $ 182     $ 367     $ 470     $ —       $ (39   $ (50   $ —       $ 943  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income Margin

                  

Reported %

     (1.2 )%      13.8     13.9     20.9             12.1

Adjusted %

     2.3     14.7     17.2     23.2             15.9

Adjusted % - As Recast

     2.6     14.7     17.2     23.2             16.0

 

25


Schedule 3.h

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Segment Data

(in millions of U.S. dollars)

(Unaudited)

 

     For the Three Months Ended March 31, 2021  
     Latin
America
    AMEA     Europe     North
America
    Unrealized
G/(L) on
Hedging
Activities
    General
Corporate
Expenses
    Amortization
of
Intangibles
    Other
Items
    Mondelēz
International
 

Net Revenue

                  

Reported (GAAP)

   $ 669     $ 1,745     $ 2,847     $ 1,977     $ —       $ —       $ —       $ —       $ 7,238  

Divestitures

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 669     $ 1,745     $ 2,847     $ 1,977     $ —       $ —       $ —       $ —       $ 7,238  

Divestiture - Argentina business

     (5     —         —         —         —         —         —         —         (5

Divestiture - KHC license

     (3     —         —         —         —         —         —         —         (3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 661     $ 1,745     $ 2,847     $ 1,977     $ —       $ —       $ —       $ —       $ 7,230  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

                  

Reported (GAAP)

   $ 76     $ 362     $ 557     $ 270     $ 118     $ (64   $ (38   $ 2     $ 1,283  

Simplify to Grow Program

     6       (19     16       111       —         8       —         —         122  

Mark-to-market (gains)/losses from derivatives

     —         —         —         —         (118     —         —         —         (118

Acquisition integration costs and contingent consideration adjustments

     —         —         —         1       —         —         —         —         1  

Acquisition-related costs

     —         —         —         —         —         —         —         7       7  

Gain on acquisition

     —         —         —         —         —         —         —         (9     (9

Remeasurement of net monetary position

     5       —         —         —         —         —         —         —         5  

Impact from pension participation changes

     —         —         1       —         —         —         —         —         1  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 87     $ 343     $ 574     $ 382     $ —       $ (56   $ (38   $ —       $ 1,292  

Operating income from divestiture - Argentina business

     (1     —         —         —         —         —         —         —         (1

Operating income from divestiture - KHC license

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 86     $ 343     $ 574     $ 382     $ —       $ (56   $ (38   $ —       $ 1,291  

Currency

     13       (20     (43     (2     —         6       2       —         (44
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted @ Constant FX (Non-GAAP) - As Recast

   $ 99     $ 323     $ 531     $ 380     $ —       $ (50   $ (36   $ —       $ 1,247  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% Change - Reported (GAAP)

     (2.6 )%      54.7     18.0     (29.1 )%      n/m       15.8     11.6     n/m       49.9

% Change - Adjusted (Non-GAAP)

     (4.4 )%      45.3     17.4     (3.0 )%      n/m       8.2     11.6     n/m       16.8

% Change - Adjusted (Non-GAAP) - As Recast

     (3.4 )%      45.3     17.4     (3.0 )%      n/m       8.2     11.6     n/m       16.9

% Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

     11.2     36.9     8.6     (3.6 )%      n/m       18.0     16.3     n/m       13.0

Operating Income Margin

                  

Reported %

     11.4     20.7     19.6     13.7             17.7

Reported pp change

     0.7 pp      5.1 pp      1.3 pp      (6.4 )pp              4.9 pp 

Adjusted %

     13.0     19.7     20.2     19.3             17.9

Adjusted pp change

     0.5 pp      4.0 pp      1.3 pp      (1.5 )pp              1.4 pp 

Adjusted % - As Recast

     13.0     19.7     20.2     19.3             17.9

Adjusted pp change - As Recast

     0.6 pp      4.0 pp      1.3 pp      (1.5 )pp              1.4 pp 

 

     For the Three Months Ended March 31, 2020  
     Latin
America
    AMEA     Europe     North
America
    Unrealized
G/(L) on
Hedging
Activities
    General
Corporate
Expenses
    Amortization
of
Intangibles
    Other
Items
    Mondelēz
International
 

Net Revenue

                  

Reported (GAAP)

   $ 726     $ 1,502     $ 2,584     $ 1,895     $ —       $ —       $ —       $ —       $ 6,707  

Divestitures

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 726     $ 1,502     $ 2,584     $ 1,895     $ —       $ —       $ —       $ —       $ 6,707  

Divestiture - Argentina business

     (4     —         —         —         —         —         —         —         (4

Divestiture - KHC license

     (3     —         —         —         —         —         —         —         (3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 719     $ 1,502     $ 2,584     $ 1,895     $ —       $ —       $ —       $ —       $ 6,700  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

                  

Reported (GAAP)

   $ 78     $ 234     $ 472     $ 381     $ (185   $ (76   $ (43   $ (5   $ 856  

Simplify to Grow Program

     11       2       17       12       —         16       —         —         58  

Mark-to-market (gains)/losses from derivatives

     —         —         —         —         185       —         —         —         185  

Acquisition integration costs

     —         —         —         1       —         (1     —         —         —    

Acquisition-related costs

     —         —         —         —         —         —         —         5       5  

Remeasurement of net monetary position

     2       —         —         —         —         —         —         —         2  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 91     $ 236     $ 489     $ 394     $ —       $ (61   $ (43   $ —       $ 1,106  

Operating income from divestiture - Argentina business

     (1     —         —         —         —         —         —         —         (1

Operating income from divestiture - KHC license

     (1     —         —         —         —         —         —         —         (1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 89     $ 236     $ 489     $ 394     $ —       $ (61   $ (43   $ —       $ 1,104  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income Margin

                  

Reported %

     10.7     15.6     18.3     20.1             12.8

Adjusted %

     12.5     15.7     18.9     20.8             16.5

Adjusted % - As Recast

     12.4     15.7     18.9     20.8             16.5

 

26


Schedule 3.i

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Segment Data

(in millions of U.S. dollars)

(Unaudited)

 

     For the Twelve Months Ended December 31, 2020  
     Latin
America
    AMEA     Europe     North
America
    Unrealized
G/(L) on
Hedging
Activities
    General
Corporate
Expenses
    Amortization
of
Intangibles
    Other
Items
    Mondelēz
International
 

Net Revenue

                  

Reported (GAAP)

   $ 2,477     $ 5,740     $ 10,207     $ 8,157     $ —       $ —       $ —       $ —       $ 26,581  

Divestitures

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 2,477     $ 5,740     $ 10,207     $ 8,157     $ —       $ —       $ —       $ —       $ 26,581  

Divestiture - Argentina business

     (23     —         —         —         —         —         —         —         (23

Divestiture - KHC license

     (9     —         —         —         —         —         —         —         (9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 2,445     $ 5,740     $ 10,207     $ 8,157     $ —       $ —       $ —       $ —       $ 26,549  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

                  

Reported (GAAP)

   $ 189     $ 821     $ 1,775     $ 1,587     $ 16     $ (326   $ (194   $ (15   $ 3,853  

Simplify to Grow Program

     48       46       130       95       —         41       —         —         360  

Intangible asset impairment charges

     3       5       53       83       —         —         —         —         144  

Mark-to-market (gains)/losses from derivatives

     —         —         —         —         (16     —         —         —         (16

Acquisition integration costs

     —         —         —         4       —         —         —         —         4  

Acquisition-related costs

     —         —         —         —         —         —         —         15       15  

Divestiture-related costs

     —         4       —         —         —         —         —         —         4  

Costs associated with JDE Peet’s transaction

     —         —         —         —         —         48       —         —         48  

Remeasurement of net monetary position

     9       —         —         —         —         —         —         —         9  

Impact from resolution of tax matters

     (20     —         —         —         —         —         —         —         (20
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 229     $ 876     $ 1,958     $ 1,769     $ —       $ (237   $ (194   $ —       $ 4,401  

Operating income from divestiture - Argentina business

     (2     —         —         —         —         —         —         —         (2

Operating income from divestiture - KHC license

     —         —         —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 227     $ 876     $ 1,958     $ 1,769     $ —       $ (237   $ (194   $ —       $ 4,399  

Currency

     49       11       5       1       —         (3     (4     —         59  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted @ Constant FX (Non-GAAP) - As Recast

   $ 276     $ 887     $ 1,963     $ 1,770     $ —       $ (240   $ (198   $ —       $ 4,458  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% Change - Reported (GAAP)

     (44.6 )%      18.8     2.5     9.4     n/m       1.2     (11.5 )%      n/m       0.3

% Change - Adjusted (Non-GAAP)

     (44.4 )%      3.5     (1.2 )%      19.2     n/m       16.8     (11.5 )%      n/m       3.2

% Change - Adjusted (Non-GAAP) - As Recast

     (44.0 )%      3.5     (1.2 )%      19.2     n/m       16.8     (11.5 )%      n/m       3.3

% Change - Adjusted @ Constant FX (Non-GAAP) - As Recast

     (31.9 )%      4.8     (0.9 )%      19.3     n/m       15.8     (13.8 )%      n/m       4.7

Operating Income Margin

                  

Reported %

     7.6     14.3     17.4     19.5             14.5

Reported pp change

     (3.7 )pp      2.3 pp      —   pp      (0.9 )pp              (0.4 )pp 

Adjusted %

     9.2     15.3     19.2     21.7             16.6

Adjusted pp change

     (4.5 )pp      0.5 pp      (0.7 )pp      0.8 pp              0.1 pp 

Adjusted % - As Recast

     9.3     15.3     19.2     21.7             16.6

Adjusted pp change - As Recast

     (4.3 )pp      0.5 pp      (0.7 )pp      0.8 pp              0.1 pp 
     For the Twelve Months Ended December 31, 2019  
     Latin
America
    AMEA     Europe     North
America
    Unrealized
G/(L) on
Hedging
Activities
    General
Corporate
Expenses
    Amortization
of
Intangibles
    Other
Items
    Mondelēz
International
 

Net Revenue

                  

Reported (GAAP)

   $ 3,018    

$

5,770

 

  $ 9,972     $ 7,108     $ —       $ —       $ —       $ —       $ 25,868  

Divestitures

     —         (55     —         —         —         —         —         —         (55
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 3,018     $ 5,715     $ 9,972     $ 7,108     $ —       $ —       $ —       $ —       $ 25,813  

Divestiture - Argentina business

     (26     —         —         —         —         —         —         —         (26

Divestiture - KHC license

     (10     —         —         —         —         —         —         —         (10
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 2,982     $ 5,715     $ 9,972     $ 7,108     $ —       $ —       $ —       $ —       $ 25,777  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

                  

Reported (GAAP)

   $ 341     $ 691     $ 1,732     $ 1,451     $ 91     $ (330   $ (174   $ 41     $ 3,843  

Simplify to Grow Program

     74       56       208       68       —         36       —         —         442  

Intangible asset impairment charges

     3       15       39       —         —         —         —         —         57  

Mark-to-market (gains)/losses from derivatives

     —         —         —         —         (91     —         —         —         (91

Acquisition-related costs

     —         —         —         —         —         —         —         3       3  

Divestiture-related costs

     —         6       —         —         —         —         —         —         6  

Operating income from divestitures

     —         (9     —         —         —         —         —         —         (9

Net gain on divestiture

     —         —         —         —         —         —         —         (44     (44

Remeasurement of net monetary position

     (4     —         —         —         —         —         —         —         (4

Impact from pension participation changes

     —         —         —         (35     —         —         —         —         (35

Impact from resolution of tax matters

     (2     87       —         —         —         —         —         —         85  

CEO transition remuneration

     —         —         —         —         —         9       —         —         9  

Swiss tax reform impact

     —         —         2       —         —         —         —         —         2  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

   $ 412     $ 846     $ 1,981     $ 1,484     $ —       $ (285   $ (174   $ —       $ 4,264  

Operating income from divestiture - Argentina business

     (5     —         —         —         —         —         —         —         (5

Operating income from divestiture - KHC license

     (2     —         —         —         —         —         —         —         (2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

   $ 405     $ 846     $ 1,981     $ 1,484     $ —       $ (285   $ (174   $ —       $ 4,257  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income Margin

                  

Reported %

     11.3     12.0     17.4     20.4             14.9

Adjusted %

     13.7     14.8     19.9     20.9             16.5

Adjusted % - As Recast

     13.6     14.8     19.9     20.9             16.5

 

27


Schedule 4.a

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Net Earnings and Tax Rate

(in millions of U.S. dollars and shares, except per share data)

(Unaudited)

 

    For the Six Months Ended June 30, 2022  
    Operating
Income
    Benefit
plan non-
service

expense /
(income)
    Interest
and other
expense,
net
    Earnings
before
income
taxes
    Income
taxes (1)
    Effective
tax rate
    Loss on
equity
method
investment
transactions
    Equity
method
investment
net losses /
(earnings)
    Non-
controlling
interest
earnings
    Net Earnings
attributable
to Mondelēz
International
    Diluted EPS
attributable
to Mondelēz
International
 

Reported (GAAP)

  $ 2,021     $ (63   $ 266     $ 1,818     $ 411       22.6   $ 13     $ (215   $ 7     $ 1,602     $ 1.15  

Simplify to Grow Program

    53       (1     —         54       13         —         —         —         41       0.03  

Intangible asset impairment charges

    78       —         —         78       19         —         —         —         59       0.04  

Mark-to-market (gains)/losses from derivatives

    82       —         (18     100       19         —         —         —         81       0.06  

Acquisition integration costs and contingent consideration adjustments

    69       —         (3     72       51         —         —         —         21       0.02  

Acquisition-related costs

    26       —         —         26       3         —         —         —         23       0.02  

Divestiture-related costs

    6       —         —         6       1         —         —         —         5       —    

Remeasurement of net monetary position

    15       —         —         15       —           —         —         —         15       0.01  

Impact from pension participation changes

    —         —         (5     5       1         —         —         —         4       —    

Incremental costs due to war in Ukraine

    128       —         —         128       (2       —         —         —         130       0.09  

Loss on debt extinguishment and related expenses

    —         —         (129     129       31         —         —         —         98       0.07  

Initial impacts from enacted tax law changes

    —         —         —         —         (9       —         —         —         9       0.01  

Loss on equity method investment transactions

    —         —         —         —         —           (13     —         —         13       0.01  

Equity method investee items

    —         —         —         —         (5       —         13       —         (8     (0.01
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

  $ 2,478     $ (64   $ 111     $ 2,431     $ 533       21.9   $ —       $ (202   $ 7     $ 2,093     $ 1.50  

Net earnings from divestiture - Argentina business

    (5     —         —         (5     (1       —         —         —         (4     —    

Net earnings from divestiture - KHC license

    1       —         —         1       1         —         —         —         —         —    

Net earnings from divestiture - JDEP

    —         —         —         —         —           —         14       —         (14     (0.01

Change in equity method investee items

    —         —         —         —         —           —         1       —         (1     —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

  $ 2,474     $ (64   $ 111     $ 2,427     $ 533       22.0   $ —       $ (187   $ 7     $ 2,074     $ 1.49  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

Currency

                      157       0.11  
                   

 

 

   

 

 

 

Adjusted @ Constant FX (Non-GAAP) - As Recast

                    $ 2,231     $ 1.60  
                   

 

 

   

 

 

 

Diluted Average Shares Outstanding

                        1,393  

 

    For the Six Months Ended June 30, 2021  
    Operating
Income
    Benefit
plan non-
service
expense /
(income)
    Interest
and other
expense,
net
    Earnings
before
income
taxes
    Income
taxes (1)
    Effective
tax rate
    Gain on
equity
method
investment
transactions
    Equity
method
investment
net losses /
(earnings)
    Non-
controlling
interest
earnings
    Net Earnings
attributable
to Mondelēz
International
    Diluted EPS
attributable
to Mondelēz
International
 

Reported (GAAP)

  $ 2,155     $ (98   $ 276     $ 1,977     $ 610       30.9   $ (495   $ (185   $ 8     $ 2,039     $ 1.44  

Simplify to Grow Program

    254       (1     —         255       66         —         —         —         189       0.13  

Intangible asset impairment charges

    32       —         —         32       8         —         —         —         24       0.02  

Mark-to-market (gains)/losses from derivatives

    (138     —         (4     (134     (18       —         —         —         (116     (0.08

Acquisition integration costs and contingent consideration adjustments

    3       —         —         3       1         —         —         —         2       —    

Acquisition-related costs

    24       —         —         24       4         —         —         —         20       0.01  

Net earnings from divestitures

    (2     —         —         (2     (6       —         24       —         (20     (0.01

Gain on acquisition

    (9     —         —         (9     (2       —         —         —         (7     —    

Remeasurement of net monetary position

    8       —         —         8       —           —         —         —         8       —    

Impact from pension participation changes

    45       14       (6     37       8         —         —         —         29       0.02  

Impact from resolution of tax matters

    (5     —         2       (7     (1       —         —         —         (6     —    

Loss on debt extinguishment and related expenses

    —         —         (137     137       34         —         —         —         103       0.07  

Initial impacts from enacted tax law changes

    —         —         —         —         (99       —         —         —         99       0.07  

Gain on equity method investment transactions

    —         —         —         —         (125       495       —         —         (370     (0.26

Equity method investee items

    —         —         —         —         3         —         (62     —         59       0.04  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

  $ 2,367     $ (85   $ 131     $ 2,321     $ 483       20.8   $ —       $ (223   $ 8     $ 2,053     $ 1.45  

Net earnings from divestiture - Argentina business

    (3     —         —         (3     (1       —         —         —         (2     —    

Net earnings from divestiture - KHC license

    —         —         —         —         —           —         —         —         —         —    

Net earnings from divestiture - JDEP

    —         —         —         —         —           —         9       —         (9     (0.01

Change in equity method investee items

    —         —         —         —         —           —         7       —         (7     (0.01
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

  $ 2,364     $ (85   $ 131     $ 2,318     $ 482       20.8   $ —       $ (207   $ 8     $ 2,035     $ 1.43  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted Average Shares Outstanding

                        1,419  

 

(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.

 

28


Schedule 4.b

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Net Earnings and Tax Rate

(in millions of U.S. dollars and shares, except per share data)

(Unaudited)

 

    For the Three Months Ended June 30, 2022  
    Operating
Income
    Benefit
plan non-
service
expense /
(income)
    Interest
and other
expense,
net
    Earnings
before
income
taxes
    Income
taxes (1)
    Effective
tax rate
    Loss on
equity
method
investment
transactions
    Equity
method
investment
net losses /
(earnings)
    Non-
controlling
interest
earnings
    Net Earnings
attributable
to Mondelēz
International
    Diluted EPS
attributable
to Mondelēz
International
 

Reported (GAAP)

  $ 927     $ (30   $ 98     $ 859     $ 201       23.4   $ 8     $ (98   $ 1     $ 747     $ 0.54  

Simplify to Grow Program

    22       (1     —         23       6         —         —         —         17       0.01  

Mark-to-market (gains)/losses from derivatives

    109       —         (19     128       14         —         —         —         114       0.08  

Acquisition integration costs and contingent consideration adjustments

    37       —         —         37       1         —         —         —         36       0.03  

Acquisition-related costs

    5       —         —         5       2         —         —         —         3       —    

Divestiture-related costs

    5       —         —         5       1         —         —         —         4       —    

Remeasurement of net monetary position

    10       —         —         10       —           —         —         —         10       0.01  

Impact from pension participation changes

    —         —         (2     2       —           —         —         —         2       —    

Incremental costs due to war in Ukraine

    (15     —         —         (15     —           —         —         —         (15     (0.01

Initial impacts from enacted tax law changes

    —         —         —         —         (9       —         —         —         9       0.01  

Loss on equity method investment transactions

    —         —         —         —         —           (8     —         —         8       0.01  

Equity method investee items

    —         —         —         —         (2       —         12       —         (10     (0.01
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

  $ 1,100     $ (31   $ 77     $ 1,054     $ 214       20.3   $ —       $ (86   $ 1     $ 925     $ 0.67  

Net earnings from divestiture - Argentina business

    (3     —         —         (3     —           —         —         —         (3     —    

Net earnings from divestiture - KHC license

    —         —         —         —         —           —         —         —         —         —    

Net earnings from divestiture - JDEP

    —         —         —         —         —           —         7       —         (7     (0.01

Change in equity method investee items

    —         —         —         —         —           —         (1     —         1       —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

  $ 1,097     $ (31   $ 77     $ 1,051     $ 214       20.4   $ —       $ (80   $ 1     $ 916     $ 0.66  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

Currency

                      73       0.05  
                   

 

 

   

 

 

 

Adjusted @ Constant FX (Non-GAAP) - As Recast

                    $ 989     $ 0.71  
                   

 

 

   

 

 

 

Diluted Average Shares Outstanding

                        1,389  

 

    For the Three Months Ended June 30, 2021  
    Operating
Income
    Benefit
plan non-
service
expense /
(income)
    Interest
and other
expense,
net
    Earnings
before
income
taxes
    Income
taxes (1)
    Effective
tax rate
    Gain on
equity
method
investment
transactions
    Equity
method
investment
net losses /
(earnings)
    Non-
controlling
interest
earnings
    Net Earnings
attributable
to Mondelēz
International
    Diluted EPS
attributable
to Mondelēz
International
 

Reported (GAAP)

  $ 872     $ (54   $ 58     $ 868     $ 398       45.9   $ (502   $ (107   $ 1     $ 1,078     $ 0.76  

Simplify to Grow Program

    132       (1     —         133       35         —         —         —         98       0.07  

Intangible asset impairment charges

    32       —         —         32       8         —         —         —         24       0.02  

Mark-to-market (gains)/losses from derivatives

    (20     —         (3     (17     4         —         —         —         (21     (0.02

Acquisition integration costs and contingent consideration adjustments

    2       —         —         2       1         —         —         —         1       —    

Acquisition-related costs

    17       —         —         17       3         —         —         —         14       0.01  

Net earnings from divestitures

    (2     —         —         (2     (3       —         10       —         (9     —    

Remeasurement of net monetary position

    3       —         —         3       —           —         —         —         3       —    

Impact from pension participation changes

    44       14       (3     33       7         —         —         —         26       0.02  

Impact from resolution of tax matters

    (5     —         2       (7     (1       —         —         —         (6     —    

Initial impacts from enacted tax law changes

    —         —         —         —         (95       —         —         —         95       0.07  

Gain on equity method investment transactions

    —         —         —         —         (125       502       —         —         (377     (0.27

Equity method investee items

    —         —         —         —         1         —         (5     —         4       —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

  $ 1,075     $ (41   $ 54     $ 1,062     $ 233       21.9   $ —       $ (102   $ 1     $ 930     $ 0.66  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings from divestiture - Argentina business

    (2     —         —         (2     (1       —         —         —         (1     —    

Net earnings from divestiture - KHC license

    —         —         —         —         —           —         —         —         —         —    

Net earnings from divestiture - JDEP

    —         —         —         —         —           —         7       —         (7     (0.01

Change in equity method investee items

    —         —         —         —         —           —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

  $ 1,073     $ (41   $ 54     $ 1,060     $ 232       21.9   $ —       $ (95   $ 1     $ 922     $ 0.65  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted Average Shares Outstanding

                        1,416  

 

(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.

 

29


Schedule 4.c

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Net Earnings and Tax Rate

(in millions of U.S. dollars and shares, except per share data)

(Unaudited)

 

    For the Three Months Ended March 31, 2022  
    Operating
Income
    Benefit
plan non-
service
expense /
(income)
    Interest
and other
expense,
net
    Earnings
before
income
taxes
    Income
taxes (1)
    Effective
tax rate
    Loss on
equity
method
investment
transactions
    Equity
method
investment
net losses /
(earnings)
    Non-
controlling
interest
earnings
    Net Earnings
attributable
to Mondelēz
International
    Diluted EPS
attributable
to Mondelēz
International
 

Reported (GAAP)

  $ 1,094     $ (33   $ 168     $ 959     $ 210       21.9   $ 5     $ (117   $ 6     $ 855     $ 0.61  

Simplify to Grow Program

    31       —         —         31       7         —         —         —         24       0.02  

Intangible asset impairment charges

    78       —         —         78       19         —         —         —         59       0.04  

Mark-to-market (gains)/losses from derivatives

    (27     —         1       (28     5         —         —         —         (33     (0.02

Acquisition integration costs and contingent consideration adjustments

    32       —         (3     35       50         —         —         —         (15     (0.01

Acquisition-related costs

    21       —         —         21       1         —         —         —         20       0.02  

Divestiture-related costs

    1       —         —         1       —           —         —         —         1       —    

Remeasurement of net monetary position

    5       —         —         5       —           —         —         —         5       —    

Impact from pension participation changes

    —         —         (3     3       1         —         —         —         2       —    

Incremental costs due to war in Ukraine

    143       —         —         143       (2       —         —         —         145       0.11  

Loss on debt extinguishment and related expenses

    —         —         (129     129       31         —         —         —         98       0.07  

Loss on equity method investment transactions

    —         —         —         —         —           (5     —         —         5       —    

Equity method investee items

    —         —         —         —         (3       —         1       —         2       —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

  $ 1,378     $ (33   $ 34     $ 1,377     $ 319       23.2   $ —       $ (116   $ 6     $ 1,168     $ 0.84  

Net earnings from divestiture - Argentina business

    (2     —         —         (2     (1       —         —         —         (1     —    

Net earnings from divestiture - KHC license

    1       —         —         1       1         —         —         —         —         —    

Net earnings from divestiture - JDEP

    —         —         —         —         —           —         7       —         (7     (0.01

Change in equity method investee items

    —         —         —         —         —           —         2       —         (2     —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

  $ 1,377     $ (33   $ 34     $ 1,376     $ 319       23.2   $ —       $ (107   $ 6     $ 1,158     $ 0.83  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

Currency

                      84       0.06  
                   

 

 

   

 

 

 

Adjusted @ Constant FX (Non-GAAP) - As Recast

                    $ 1,242     $ 0.89  
                   

 

 

   

 

 

 

Diluted Average Shares Outstanding

                        1,398  

 

    For the Three Months Ended March 31, 2021  
    Operating
Income
    Benefit
plan non-
service
expense /
(income)
    Interest
and other
expense,
net
    Earnings
before
income
taxes
    Income
taxes (1)
    Effective
tax rate
    Loss on
equity
method
investment
transactions
    Equity
method
investment
net losses /
(earnings)
    Non-
controlling
interest
earnings
    Net Earnings
attributable
to Mondelēz
International
    Diluted EPS
attributable
to Mondelēz
International
 

Reported (GAAP)

  $ 1,283     $ (44   $ 218     $ 1,109     $ 212       19.1   $ 7     $ (78   $ 7     $ 961     $ 0.68  

Simplify to Grow Program

    122       —         —         122       31         —         —         —         91       0.07  

Mark-to-market (gains)/losses from derivatives

    (118     —         (1     (117     (22       —         —         —         (95     (0.07

Acquisition integration costs and contingent consideration adjustments

    1       —         —         1       —           —         —         —         1       —    

Acquisition-related costs

    7       —         —         7       1         —         —         —         6       0.01  

Net earnings from divestitures

    —         —         —         —         (3       —         14       —         (11     (0.01

Gain on acquisition

    (9     —         —         (9     (2       —         —         —         (7     —    

Remeasurement of net monetary position

    5       —         —         5       —           —         —         —         5       —    

Impact from pension participation changes

    1       —         (3     4       1         —         —         —         3       —    

Loss on debt extinguishment and related expenses

    —         —         (137     137       34         —         —         —         103       0.07  

Initial impacts from enacted tax law changes

    —         —         —         —         (4       —         —         —         4       —    

Loss on equity method investment transactions

    —         —         —         —         —           (7     —         —         7       —    

Equity method investee items

    —         —         —         —         2         —         (57     —         55       0.04  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

  $ 1,292     $ (44   $ 77     $ 1,259     $ 250       19.9   $ —       $ (121   $ 7     $ 1,123     $ 0.79  

Net earnings from divestiture - Argentina business

    (1     —         —         (1     —           —         —         —         (1     —    

Net earnings from divestiture - KHC license

    —         —         —         —         —           —         —         —         —         —    

Net earnings from divestiture - JDEP

    —         —         —         —         —           —         2       —         (2     —    

Change in equity method investee items

    —         —         —         —         —           —         7       —         (7     (0.01
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

  $ 1,291     $ (44   $ 77     $ 1,258     $ 250       19.9   $ —       $ (112   $ 7     $ 1,113     $ 0.78  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted Average Shares Outstanding

                        1,422  

 

(1) 

Taxes were computed for each of the items excluded from the company’s GAAP results based on the facts and tax assumptions associated with each item.

 

30


Schedule 4.d

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Net Earnings and Tax Rate

(in millions of U.S. dollars and shares, except per share data)

(Unaudited)

 

    For the Twelve Months Ended December 31, 2021  
    Operating
Income
    Benefit
plan non-
service
expense /
(income)
    Interest
and other
expense,
net
    Earnings
before
income
taxes
    Income
taxes (1)
    Effective
tax rate
    Gain on
equity
method
investment
transactions
    Equity
method
investment
net losses /
(earnings)
    Non-
controlling
interest
earnings
    Net Earnings
attributable to
Mondelēz
International
    Diluted EPS
attributable to
Mondelēz
International
 

Reported (GAAP)

  $ 4,653     $ (163   $ 447     $ 4,369     $ 1,190       27.2   $ (742   $ (393   $ 14     $ 4,300     $ 3.04  

Simplify to Grow Program

    319       (2     —         321       83         —         —         —         238       0.17  

Intangible asset impairment charges

    32       —         —         32       8         —         —         —         24       0.02  

Mark-to-market (gains)/losses from derivatives

    (279     —         (4     (275     (44       2       —         —         (233     (0.17

Acquisition integration costs and contingent consideration adjustments

    (40     —         —         (40     (12       —         —         —         (28     (0.02

Acquisition-related costs

    25       —         —         25       4         —         —         —         21       0.01  

Divestiture-related costs

    22       —         —         22       8         —         —         —         14       0.01  

Net earnings from divestitures

    (5     —         —         (5     (9       —         29       —         (25     (0.02

Net gain on acquisition and divestitures

    (8     —         —         (8     (3       —         —         —         (5     —    

Remeasurement of net monetary position

    13       —         —         13       —           —         —         —         13       0.01  

Impact from pension participation changes

    48       17       (11     42       8         —         —         —         34       0.02  

Impact from resolution of tax matters

    (5     —         2       (7     (1       —         —         —         (6     —    

Loss on debt extinguishment and related expenses

    —         —         (137     137       34         —         —         —         103       0.07  

Initial impacts from enacted tax law changes

    —         —         —         —         (100       —         —         —         100       0.07  

Gain on equity method investment transactions

    —         —         —         —         (184       740       —         —         (556     (0.39

Equity method investee items

    —         —         —         —         4         —         (68     —         64       0.05  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

  $ 4,775     $ (148   $ 297     $ 4,626     $ 986       21.3   $ —       $ (432   $ 14     $ 4,058     $ 2.87  

Net earnings from divestiture - Argentina business

    (10     —         —         (10     (3       —         —         —         (7     —    

Net earnings from divestiture - KHC license

    —         —         —         —             —         —         —         —         —    

Net earnings from divestiture - JDEP

    —         —         —         —         —           —         24       —         (24     (0.02

Change in equity method investee items

    —         —         —         —         —           —         7       —         (7     —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

  $ 4,765     $ (148   $ 297     $ 4,616     $ 983       21.3   $ —       $ (401   $ 14     $ 4,020     $ 2.85  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

Currency

                      (118     (0.09
                   

 

 

   

 

 

 

Adjusted @ Constant FX (Non-GAAP) - As Recast

                    $ 3,902     $ 2.76  
                   

 

 

   

 

 

 

Diluted Average Shares Outstanding

                        1,413  

 

    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

    —         —         —         —         (26       —         117       —         (91     (0.07

Costs associated with JDE Peet’s transaction

    48       —         —         48       (250       —         —         —         298       0.20  

Remeasurement of net monetary position

    9       —         —         9       —           —         —         —         9       0.01  

Impact from pension participation changes

    —         —         (11     11       2         —         —         —         9       0.01  

Impact from resolution of tax matters

    (20     —         28       (48     (16       —         —         —         (32     (0.02

Loss related to interest rate swaps

    —         —         (103     103       24         —         —         —         79       0.05  

Loss on debt extinguishment and related expenses

    —         —         (185     185       46         —         —         —         139       0.10  

Initial impacts from enacted tax law changes

    —         —         —         —         (36       —         —         —         36       0.02  

Gain on equity method investment transactions

    —         —         —         —         (202       989       —         —         (787     (0.55

Equity method investee items

    —         —         —         —         4         —         (80     —         76       0.06  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

  $ 4,401     $ (141   $ 340     $ 4,202     $ 878       20.9   $ —       $ (384   $ 14     $ 3,694     $ 2.56  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings from divestiture - Argentina business

    (2     —         —         (2     —           —         —         —         (2     —    

Net earnings from divestiture - KHC license

    —         —         —         —         —           —         —         —         —         —    

Net earnings from divestiture - JDEP

    —         —         —         —         —           —         18       —         (18     (0.01

Change in equity method investee items

    —         —         —         —         —           —         8       —         (8     (0.01
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

  $ 4,399     $ (141   $ 340     $ 4,200     $ 878       20.9   $ —       $ (358   $ 14     $ 3,666     $ 2.54  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted Average Shares Outstanding

                        1,441  

 

(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.

 

31


Schedule 4.e

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Net Earnings and Tax Rate

(in millions of U.S. dollars and shares, except per share data)

(Unaudited)

 

    For the Three Months Ended December 31, 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)

  $ 1,204     $ (28   $ 89     $ 1,143     $ 238       20.8   $ 3     $ (103   $ 2     $ 1,003     $ 0.71  

Simplify to Grow Program

    (62     (1     —         (61     (15       —         —         —         (46     (0.03

Mark-to-market (gains)/losses from derivatives

    (9     —         —         (9     (2       —         —         —         (7     —    

Acquisition integration costs and contingent consideration adjustments

    14       —         —         14       2         —         —         —         12       0.01  

Acquisition-related costs

    1       —         —         1       —           —         —         —         1       —    

Divestiture-related costs

    22       —         —         22       8         —         —         —         14       0.01  

Loss on divestiture

    1       —         —         1       (1       —         —         —         2       —    

Remeasurement of net monetary position

    3       —         —         3       —           —         —         —         3       —    

Impact from pension participation changes

    1       —         (3     4       —           —         —         —         4       —    

Initial impacts from enacted tax law changes

    —         —         —         —         (5       —         —         —         5       —    

Loss on equity method investment transactions

    —         —         —         —         —           (3     —         —         3       —    

Equity method investee items

    —         —         —         —         1         —         (11     —         10       0.01  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

  $ 1,175     $ (29   $ 86     $ 1,118     $ 226       20.2   $ —       $ (114   $ 2     $ 1,004     $ 0.71  

Net earnings from divestiture - Argentina business

    (4     —         —         (4     (1       —         —         —         (3     —    

Net earnings from divestiture - KHC license

    —         —         —         —         —           —         —         —         —         —    

Net earnings from divestiture - JDEP

    —         —         —         —         —           —         7       —         (7     —    

Change in equity method investee items

    —         —         —         —         —           —         1       —         (1     —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

  $ 1,171     $ (29   $ 86     $ 1,114     $ 225       20.2   $ —       $ (106   $ 2     $ 993     $ 0.71  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

Currency

                      13       0.01  
                   

 

 

   

 

 

 

Adjusted @ Constant FX (Non-GAAP) - As Recast

                    $ 1,006     $ 0.72  
                   

 

 

   

 

 

 

Diluted Average Shares Outstanding

                        1,405  

 

    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

    —         —         —         —         (6       —         27       —         (21     (0.01

Costs associated with JDE Peet’s transaction

    —         —         —         —         11         —         —         —         (11     (0.01

Remeasurement of net monetary position

    2       —         —         2       —           —         —         —         2       —    

Impact from pension participation changes

    —         —         (2     2       —           —         —         —         2       —    

Impact from resolution of tax matters

    (20     —         28       (48     (16       —         —         —         (32     (0.02

Loss on debt extinguishment and related expenses

    —         —         (185     185       46         —         —         —         139       0.10  

Initial impacts from enacted tax law changes

    —         —         —         —         (6       —         —         —         6       —    

Gain on equity method investment transactions

    —         —         —         —         (108       452       —         —         (344     (0.24

Equity method investee items

    —         —         —         —         —           —         (14     —         14       0.01  

Rounding

    1       —         —         1       —           —         —         —         1       —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

  $ 1,188     $ (35   $ 84     $ 1,139     $ 280       24.6   $ —       $ (97   $ 3     $ 953     $ 0.66  

Net earnings from divestiture - Argentina business

    —         —         —         —         1         —         —         —         (1     —    

Net earnings from divestiture - KHC license

    1       —         —         1       1         —         —         —         —         —    

Net earnings from divestiture - JDEP

    —         —         —         —         —           —         4       —         (4     —    

Change in equity method investee items

    —         —         —         —         —           —         1       —         (1     —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

  $ 1,189     $ (35   $ 84     $ 1,140     $ 282       24.7   $ —       $ (92   $ 3     $ 947     $ 0.66  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted Average Shares Outstanding

                        1,439  

 

(1) 

Taxes were computed for each of the items excluded from the company’s GAAP results based on the facts and tax assumptions associated with each item.

 

32


Schedule 4.f

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Net Earnings and Tax Rate

(in millions of U.S. dollars and shares, except per share data)

(Unaudited)

 

    For the Three Months Ended September 30, 2021  
    Operating
Income
    Benefit
plan non-
service
expense /
(income)
    Interest
and other
expense,
net
    Earnings
before
income
taxes
    Income
taxes (1)
    Effective
tax rate
    Gain on
equity
method
investment
transactions
    Equity
method
investment
net losses /
(earnings)
    Non-
controlling
interest
earnings
    Net Earnings
attributable to
Mondelēz
International
    Diluted EPS
attributable to
Mondelēz
International
 

Reported (GAAP)

  $ 1,294     $ (37   $ 82     $ 1,249     $ 342       27.4   $ (250   $ (105   $ 4     $ 1,258     $ 0.89  

Simplify to Grow Program

    127       —         —         127       32         —         —         —         95       0.06  

Mark-to-market (gains)/losses from derivatives

    (132     —         —         (132     (24       2       —         —         (110     (0.08

Acquisition integration costs and contingent consideration adjustments

    (57     —         —         (57     (15       —         —         —         (42     (0.03

Net earnings from divestitures

    (3     —         —         (3     (3       —         5       —         (5     —    

Remeasurement of net monetary position

    2       —         —         2       —           —         —         —         2       —    

Impact from pension participation changes

    2       3       (2     1       —           —         —         —         1       —    

Initial impacts from enacted tax law changes

    —         —         —         —         4         —         —         —         (4     —    

Gain on equity method investment transactions

    —         —         —         —         (59       248       —         —         (189     (0.13

Equity method investee items

    —         —         —         —         —           —         5       —         (5     —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

  $ 1,233     $ (34   $ 80     $ 1,187     $ 277       23.3   $ —       $ (95   $ 4     $ 1,001     $ 0.71  

Net earnings from divestiture - Argentina business

    (3     —         —         (3     (1       —         —         —         (2     —    

Net earnings from divestiture - KHC license

    —         —         —         —             —         —         —         —         —    

Net earnings from divestiture - JDEP

    —         —         —         —         —           —         8       —         (8     (0.01

Change in equity method investee items

    —         —         —         —         —           —         (1     —         1       —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

  $ 1,230     $ (34   $ 80     $ 1,184     $ 276       23.3   $ —       $ (88   $ 4     $ 992     $ 0.70  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

Currency

                      (23     (0.01
                   

 

 

   

 

 

 

Adjusted @ Constant FX (Non-GAAP) - As Recast

                    $ 969     $ 0.69  
                   

 

 

   

 

 

 

Diluted Average Shares Outstanding

                        1,408  

 

    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

    —         —         —         —         (10       —         28       —         (18     (0.01

Remeasurement of net monetary position

    2       —         —         2       —           —         —         —         2       —    

Impact from pension participation changes

    —         —         (3     3       1         —         —         —         2       —    

Initial impacts from enacted tax law changes

    —         —         —         —         (30       —         —         —         30       0.02  

Gain on equity method investment transactions

    —         —         —         —         (77       345       —         —         (268     (0.19

Equity method investee items

    —         —         —         —         —           —         (34     —         34       0.03  

Rounding

    (1     —         —         (1     —           —         —         —         (1     —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

  $ 1,165     $ (38   $ 89     $ 1,114     $ 279       25.0   $ —       $ (90   $ 3     $ 922     $ 0.64  

Net earnings from divestiture - Argentina business

    (2     —         —         (2     (1       —         —         —         (1     —    

Net earnings from divestiture - KHC license

    —         —         —         —             —         —         —         —         —    

Net earnings from divestiture - JDEP

    —         —         —         —         —           —         3       —         (3     —    

Change in equity method investee items

    —         —         —         —         —           —         5       —         (5     (0.01
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

  $ 1,163     $ (38   $ 89     $ 1,112     $ 278       25.0   $ —       $ (82   $ 3     $ 913     $ 0.63  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted Average Shares Outstanding

                        1,442  

 

(1) 

Taxes were computed for each of the items excluded from the company’s GAAP results based on the facts and tax assumptions associated with each item.

 

33


Schedule 4.g

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Net Earnings and Tax Rate

(in millions of U.S. dollars and shares, except per share data)

(Unaudited)

 

    For the Three Months Ended June 30, 2021  
    Operating
Income
    Benefit
plan non-
service
expense /
(income)
    Interest
and other
expense,
net
    Earnings
before
income
taxes
    Income
taxes (1)
    Effective
tax rate
    Gain on
equity
method
investment
transactions
    Equity
method
investment
net losses /
(earnings)
    Non-
controlling
interest
earnings
    Net Earnings
attributable to
Mondelēz
International
    Diluted EPS
attributable to
Mondelēz
International
 

Reported (GAAP)

  $ 872     $ (54   $ 58     $ 868     $ 398       45.9   $ (502   $ (107   $ 1     $ 1,078     $ 0.76  

Simplify to Grow Program

    132       (1     —         133       35         —         —         —         98       0.07  

Intangible asset impairment charges

    32       —         —         32       8         —         —         —         24       0.02  

Mark-to-market (gains)/losses from derivatives

    (20     —         (3     (17     4         —         —         —         (21     (0.02

Acquisition integration costs and contingent consideration adjustments

    2       —         —         2       1         —         —         —         1       —    

Acquisition-related costs

    17       —         —         17       3         —         —         —         14       0.01  

Net earnings from divestitures

    (2     —         —         (2     (3       —         10       —         (9     —    

Remeasurement of net monetary position

    3       —         —         3       —           —         —         —         3       —    

Impact from pension participation changes

    44       14       (3     33       7         —         —         —         26       0.02  

Impact from resolution of tax matters

    (5     —         2       (7     (1       —         —         —         (6     —    

Initial impacts from enacted tax law changes

    —         —         —         —         (95       —         —         —         95       0.07  

Gain on equity method investment transactions

    —         —         —         —         (125       502       —         —         (377     (0.27

Equity method investee items

    —         —         —         —         1         —         (5     —         4       —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

  $ 1,075     $ (41   $ 54     $ 1,062     $ 233       21.9   $ —       $ (102   $ 1     $ 930     $ 0.66  

Net earnings from divestiture - Argentina business

    (2     —         —         (2     (1       —         —         —         (1     —    

Net earnings from divestiture - KHC license

    —         —         —         —         —           —         —         —         —         —    

Net earnings from divestiture - JDEP

    —         —         —         —         —           —         7       —         (7     (0.01

Change in equity method investee items

    —         —         —         —         —           —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

  $ 1,073     $ (41   $ 54     $ 1,060     $ 232       21.9   $ —       $ (95   $ 1     $ 922     $ 0.65  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

Currency

                      (58     (0.04
                   

 

 

   

 

 

 

Adjusted @ Constant FX (Non-GAAP) - As Recast

                    $ 864     $ 0.61  
                   

 

 

   

 

 

 

Diluted Average Shares Outstanding

                        1,416  

 

    For the Three Months Ended June 30, 2020  
    Operating
Income
    Benefit
plan non-
service
expense /
(income)
    Interest
and other
expense,
net
    Earnings
before
income
taxes
    Income
taxes (1)
    Effective
tax rate
    Gain on
equity
method
investment
transactions
    Equity
method
investment
net losses /
(earnings)
    Non-
controlling
interest
earnings
    Net Earnings
attributable to
Mondelēz
International
    Diluted EPS
attributable to
Mondelēz
International
 

Reported (GAAP)

  $ 713     $ (31   $ 85     $ 659     $ 341       51.7   $ (121   $ (106   $ 1     $ 544     $ 0.38  

Simplify to Grow Program

    76       (4     —         80       20         —         —         —         60       0.04  

Intangible asset impairment charges

    90       —         —         90       21         —         —         —         69       0.05  

Mark-to-market (gains)/losses from derivatives

    2       —         —         2       —           —         —         —         2       —    

Acquisition integration costs

    2       —         —         2       —           —         —         —         2       —    

Acquisition-related costs

    10       —         —         10       2         —         —         —         8       0.01  

Divestiture-related costs

    (2     —         —         (2     —           —         —         —         (2     —    

Net earnings from divestitures

    —         —         —         —         (2       —         22       —         (20     (0.02

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         —         (17     —         13       0.01  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

  $ 942     $ (35   $ 82     $ 895     $ 125       14.0   $ —       $ (101   $ 1     $ 870     $ 0.60  

Net earnings from divestiture - Argentina business

    1       —         —         1       (1       —         —         —         2       —    

Net earnings from divestiture - KHC license

    —         —         —         —         (2       —         —         —         2       —    

Net earnings from divestiture - JDEP

    —         —         —         —         —           —         6       —         (6     —    

Change in equity method investee items

    —         —         —         —         —           —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

  $ 943     $ (35   $ 82     $ 896     $ 122       13.6   $ —       $ (95   $ 1     $ 868     $ 0.60  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted Average Shares Outstanding

                        1,439  

 

(1) 

Taxes were computed for each of the items excluded from the company’s GAAP results based on the facts and tax assumptions associated with each item.

 

34


Schedule 4.h

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Net Earnings and Tax Rate

(in millions of U.S. dollars and shares, except per share data)

(Unaudited)

 

    For the Three Months Ended March 31, 2021  
    Operating
Income
    Benefit
plan non-
service
expense /
(income)
    Interest
and other
expense,
net
    Earnings
before
income
taxes
    Income
taxes (1)
    Effective
tax rate
    Loss on
equity
method
investment
transactions
    Equity
method
investment
net losses /
(earnings)
    Non-
controlling
interest
earnings
    Net Earnings
attributable to
Mondelēz
International
    Diluted EPS
attributable to
Mondelēz
International
 

Reported (GAAP)

  $ 1,283     $ (44   $ 218     $ 1,109     $ 212       19.1   $ 7     $ (78   $ 7     $ 961     $ 0.68  

Simplify to Grow Program

    122       —         —         122       31         —         —         —         91       0.07  

Mark-to-market (gains)/losses from derivatives

    (118     —         (1     (117     (22       —         —         —         (95     (0.07

Acquisition integration costs and contingent consideration adjustments

    1       —         —         1       —           —         —         —         1       —    

Acquisition-related costs

    7       —         —         7       1         —         —         —         6       0.01  

Gain on acquisition

    (9     —         —         (9     (2       —         —         —         (7     —    

Net earnings from divestitures

    —         —         —         —         (3       —         14       —         (11     (0.01

Remeasurement of net monetary position

    5       —         —         5       —           —         —         —         5       —    

Impact from pension participation changes

    1       —         (3     4       1         —         —         —         3       —    

Loss on debt extinguishment and related expenses

    —         —         (137     137       34         —         —         —         103       0.07  

Initial impacts from enacted tax law changes

    —         —         —         —         (4       —         —         —         4       —    

Loss on equity method investment transactions

    —         —         —         —         —           (7     —         —         7       —    

Equity method investee items

    —         —         —         —         2         —         (57     —         55       0.04  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

  $ 1,292     $ (44   $ 77     $ 1,259     $ 250       19.9   $ —       $ (121   $ 7     $ 1,123     $ 0.79  

Net earnings from divestiture - Argentina business

    (1     —         —         (1     —           —         —         —         (1     —    

Net earnings from divestiture - KHC license

    —         —         —         —         —           —         —         —         —         —    

Net earnings from divestiture - JDEP

    —         —         —         —         —           —         2       —         (2     —    

Change in equity method investee items

    —         —         —         —         —           —         7       —         (7     (0.01
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

  $ 1,291     $ (44   $ 77     $ 1,258     $ 250       19.9   $ —       $ (112   $ 7     $ 1,113     $ 0.78  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

Currency

                      (50     (0.03
                   

 

 

   

 

 

 

Adjusted @ Constant FX (Non-GAAP) - As Recast

                    $ 1,063     $ 0.75  
                   

 

 

   

 

 

 

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

    —         —         —         —         (8       —         40       —         (32     (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

    —         —         —         —         —           —         (15     —         15       0.01  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

  $ 1,106     $ (33   $ 85     $ 1,054     $ 194       18.4   $ —       $ (96   $ 7     $ 949     $ 0.66  

Net earnings from divestiture - Argentina business

    (1     —         —         (1     1         —         —         —         (2     —    

Net earnings from divestiture - KHC license

    (1     —         —         (1     1         —         —         —         (2     —    

Net earnings from divestiture - JDEP

    —         —         —         —         —           —         5       —         (5     (0.01

Change in equity method investee items

    —         —         —         —         —           —         2       —         (2     —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

  $ 1,104     $ (33   $ 85     $ 1,052     $ 196       18.6   $ —       $ (89   $ 7     $ 938     $ 0.65  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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.

 

35


Schedule 4.i

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Net Earnings and Tax Rate

(in millions of U.S. dollars and shares, except per share data)

(Unaudited)

 

    For the Twelve Months Ended December 31, 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

    —         —         —         —         (26       —         117       —         (91     (0.07

Costs associated with JDE Peet’s transaction

    48       —         —         48       (250       —         —         —         298       0.20  

Remeasurement of net monetary position

    9       —         —         9       —           —         —         —         9       0.01  

Impact from pension participation changes

    —         —         (11     11       2         —         —         —         9       0.01  

Impact from resolution of tax matters

    (20     —         28       (48     (16       —         —         —         (32     (0.02

Loss related to interest rate swaps

    —         —         (103     103       24         —         —         —         79       0.05  

Loss on debt extinguishment and related expenses

    —         —         (185     185       46         —         —         —         139       0.10  

Initial impacts from enacted tax law changes

    —         —         —         —         (36       —         —         —         36       0.02  

Gain on equity method investment transactions

    —         —         —         —         (202       989       —         —         (787     (0.55

Equity method investee items

    —         —         —         —         4         —         (80     —         76       0.06  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

  $ 4,401     $ (141   $ 340     $ 4,202     $ 878       20.9   $ —       $ (384   $ 14     $ 3,694     $ 2.56  

Net earnings from divestiture - Argentina business

    (2     —         —         (2     —           —         —         —         (2     —    

Net earnings from divestiture - KHC license

    —         —         —         —         —           —         —         —         —         —    

Net earnings from divestiture - JDEP

    —         —         —         —         —           —         18       —         (18     (0.01

Change in equity method investee items

    —         —         —         —         —           —         8       —         (8     (0.01
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

  $ 4,399     $ (141   $ 340     $ 4,200     $ 878       20.9   $ —       $ (358   $ 14     $ 3,666     $ 2.54  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

Currency

                      49       0.04  
                   

 

 

   

 

 

 

Adjusted @ Constant FX (Non-GAAP) - As Recast

                    $ 3,715     $ 2.58  
                   

 

 

   

 

 

 

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     (23       —         130       —         (116     (0.08

Gain on divestitures

    (44     —         —         (44     (3       —         —         —         (41     (0.03

Remeasurement of net monetary position

    (4     —         —         (4     —           —         —         —         (4     —    

Impact from pension participation changes

    (35     —         (6     (29     (8       —         —         —         (21     (0.02

Impact from resolution of tax matters

    85       —         —         85       21         —         —         —         64       0.05  

CEO transition remuneration

    9       —         —         9       —           —         —         —         9       0.01  

Loss related to interest rate swaps

    —         —         (111     111       —           —         —         —         111       0.08  

Initial impacts from enacted tax law changes

    2       —         —         2       754         —         —         —         (752     (0.52

Loss on equity method investment transactions

    —         —         —         —         (6       (2     —         —         8       0.01  

Equity method investee items

    —         —         —         —         3         —         17       —         (20     (0.01
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP)

  $ 4,264     $ (66   $ 338     $ 3,992     $ 839       21.0   $ —       $ (354   $ 15     $ 3,492     $ 2.40  

Net earnings from divestiture - Argentina business

    (5     —         —         (5     (2       —         —         —         (3     —    

Net earnings from divestiture - KHC license

    (2     —         —         (2     (1       —         —         —         (1     —    

Net earnings from divestiture - JDEP

    —         —         —         —         —           —         29       —         (29     (0.02

Change in equity method investee items

    —         —         —         —         —           —         (5     —         5       —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted (Non-GAAP) - As Recast

  $ 4,257     $ (66   $ 338     $ 3,985     $ 836       21.0   $ —       $ (330   $ 15     $ 3,464     $ 2.38  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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.

 

36


Schedule 5.a

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Diluted EPS

(Unaudited)

 

     For the Six Months Ended
June 30,
             
     2022     2021     $ Change     % Change  

Diluted EPS attributable to Mondelēz International (GAAP)

   $ 1.15     $ 1.44     $ (0.29     (20.1 )% 

Simplify to Grow Program

     0.03       0.13       (0.10  

Intangible asset impairment charges

     0.04       0.02       0.02    

Mark-to-market (gains)/losses from derivatives

     0.06       (0.08     0.14    

Acquisition integration costs and contingent consideration adjustments

     0.02       —         0.02    

Acquisition-related costs

     0.02       0.01       0.01    

Net earnings from divestitures

     —         (0.01     0.01    

Remeasurement of net monetary position

     0.01       —         0.01    

Impact from pension participation changes

     —         0.02       (0.02  

Incremental costs due to war in Ukraine

     0.09       —         0.09    

Loss on debt extinguishment and related expenses

     0.07       0.07       —      

Initial impacts from enacted tax law changes

     0.01       0.07       (0.06  

(Gain)/loss on equity method investment transactions

     0.01       (0.26     0.27    

Equity method investee items

     (0.01     0.04       (0.05  
  

 

 

   

 

 

   

 

 

   

Adjusted EPS (Non-GAAP)

   $ 1.50     $ 1.45     $ 0.05       3.4

Net earnings from divestiture - Argentina business

     —         —         —      

Net earnings from divestiture - KHC license

     —         —         —      

Net earnings from divestiture - JDEP

     (0.01     (0.01     —      

Change in equity method investee items

     —         (0.01     0.01    
  

 

 

   

 

 

   

 

 

   

Adjusted EPS (Non-GAAP) - As Recast

   $ 1.49     $ 1.43     $ 0.06       4.2

Impact of unfavorable currency

     0.11       —         0.11    
  

 

 

   

 

 

   

 

 

   

Adjusted EPS @ Constant FX (Non-GAAP) - As Recast

   $ 1.60     $ 1.43     $ 0.17       11.9
  

 

 

   

 

 

   

 

 

   

 

37


Schedule 5.b

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Diluted EPS

(Unaudited)

 

     For the Three Months Ended
June 30,
             
     2022     2021     $ Change     % Change  

Diluted EPS attributable to Mondelēz International (GAAP)

   $ 0.54     $ 0.76     $ (0.22     (28.9 )% 

Simplify to Grow Program

     0.01       0.07       (0.06  

Intangible asset impairment charges

     —         0.02       (0.02  

Mark-to-market (gains)/losses from derivatives

     0.08       (0.02     0.10    

Acquisition integration costs and contingent consideration adjustments

     0.03       —         0.03    

Acquisition-related costs

     —         0.01       (0.01  

Remeasurement of net monetary position

     0.01       —         0.01    

Impact from pension participation changes

     —         0.02       (0.02  

Incremental costs due to war in Ukraine

     (0.01     —         (0.01  

Initial impacts from enacted tax law changes

     0.01       0.07       (0.06  

(Gain)/loss on equity method investment transactions

     0.01       (0.27     0.28    

Equity method investee items

     (0.01     —         (0.01  
  

 

 

   

 

 

   

 

 

   

Adjusted EPS (Non-GAAP)

   $ 0.67     $ 0.66     $ 0.01       1.5

Net earnings from divestiture - Argentina business

     —         —         —      

Net earnings from divestiture - KHC license

     —         —         —      

Net earnings from divestiture - JDEP

     (0.01     (0.01     —      

Change in equity method investee items

     —         —         —      
  

 

 

   

 

 

   

 

 

   

Adjusted EPS (Non-GAAP) - As Recast

   $ 0.66     $ 0.65     $ 0.01       1.5

Impact of unfavorable currency

     0.05       —         0.05    
  

 

 

   

 

 

   

 

 

   

Adjusted EPS @ Constant FX (Non-GAAP) - As Recast

   $ 0.71     $ 0.65     $ 0.06       9.2
  

 

 

   

 

 

   

 

 

   

 

38


Schedule 5.c

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Diluted EPS

(Unaudited)

 

     For the Three Months Ended
March 31,
             
     2022     2021     $ Change     % Change  

Diluted EPS attributable to Mondelēz International (GAAP)

   $ 0.61     $ 0.68     $ (0.07     (10.3 )% 

Simplify to Grow Program

     0.02       0.07       (0.05  

Intangible asset impairment charges

     0.04       —         0.04    

Mark-to-market (gains)/losses from derivatives

     (0.02     (0.07     0.05    

Acquisition integration costs and contingent consideration adjustments

     (0.01     —         (0.01  

Acquisition-related costs

     0.02       0.01       0.01    

Net earnings from divestitures

     —         (0.01     0.01    

Incremental costs due to war in Ukraine

     0.11       —         0.11    

Loss on debt extinguishment and related expenses

     0.07       0.07       —      

Equity method investee items

     —         0.04       (0.04  
  

 

 

   

 

 

   

 

 

   

Adjusted EPS (Non-GAAP)

   $ 0.84     $ 0.79     $ 0.05       6.3

Net earnings from divestiture - Argentina business

     —         —         —      

Net earnings from divestiture - KHC license

     —         —         —      

Net earnings from divestiture - JDEP

     (0.01     —         (0.01  

Change in equity method investee items

     —         (0.01     0.01    
  

 

 

   

 

 

   

 

 

   

Adjusted EPS (Non-GAAP) - As Recast

   $ 0.83     $ 0.78     $ 0.05       6.4

Impact of unfavorable currency

     0.06       —         0.06    
  

 

 

   

 

 

   

 

 

   

Adjusted EPS @ Constant FX (Non-GAAP) - As Recast

   $ 0.89     $ 0.78     $ 0.11       14.1
  

 

 

   

 

 

   

 

 

   

 

39


Schedule 5.d

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Diluted EPS

(Unaudited)

 

     For the Twelve Months Ended
December 31,
             
     2021     2020     $ Change     % Change  

Diluted EPS attributable to Mondelēz International (GAAP)

   $ 3.04     $ 2.47     $ 0.57       23.1

Simplify to Grow Program

     0.17       0.20       (0.03  

Intangible asset impairment charges

     0.02       0.08       (0.06  

Mark-to-market (gains)/losses from derivatives

     (0.17     (0.01     (0.16  

Acquisition integration costs and contingent consideration adjustments

     (0.02     —         (0.02  

Acquisition-related costs

     0.01       0.01       —      

Divestiture-related costs

     0.01       —         0.01    

Net earnings from divestitures

     (0.02     (0.07     0.05    

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

     0.02       0.01       0.01    

Impact from resolution of tax matters

     —         (0.02     0.02    

Loss related to interest rate swaps

     —         0.05       (0.05  

Loss on debt extinguishment and related expenses

     0.07       0.10       (0.03  

Initial impacts from enacted tax law changes

     0.07       0.02       0.05    

Gain on equity method investment transactions

     (0.39     (0.55     0.16    

Equity method investee items

     0.05       0.06       (0.01  
  

 

 

   

 

 

   

 

 

   

Adjusted EPS (Non-GAAP)

   $ 2.87     $ 2.56     $ 0.31       12.1

Net earnings from divestiture - Argentina business

     —         —         —      

Net earnings from divestiture - KHC license

     —         —         —      

Net earnings from divestiture - JDEP

     (0.02     (0.01     (0.01  

Change in equity method investee items

     —         (0.01     0.01    
  

 

 

   

 

 

   

 

 

   

Adjusted EPS (Non-GAAP) - As Recast

   $ 2.85     $ 2.54     $ 0.31       12.2

Impact of favorable currency

     (0.09     —         (0.09  
  

 

 

   

 

 

   

 

 

   

Adjusted EPS @ Constant FX (Non-GAAP) - As Recast

   $ 2.76     $ 2.54     $ 0.22       8.7
  

 

 

   

 

 

   

 

 

   

 

40


Schedule 5.e

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Diluted EPS

(Unaudited)

 

     For the Three Months Ended
December 31,
             
     2021     2020     $ Change     % Change  

Diluted EPS attributable to Mondelēz International (GAAP)

   $ 0.71     $ 0.80     $ (0.09     (11.3 )% 

Simplify to Grow Program

     (0.03     0.06       (0.09  

Mark-to-market (gains)/losses from derivatives

     —         (0.03     0.03    

Acquisition integration costs and contingent consideration adjustments

     0.01       —         0.01    

Divestiture-related costs

     0.01       —         0.01    

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     0.02    

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)

   $ 0.71     $ 0.66     $ 0.05       7.6

Net earnings from divestiture - Argentina business

     —         —         —      

Net earnings from divestiture - KHC license

     —         —         —      

Net earnings from divestiture - JDEP

     —         —         —      

Change in equity method investee items

     —         —         —      
  

 

 

   

 

 

   

 

 

   

Adjusted EPS (Non-GAAP) - As Recast

   $ 0.71     $ 0.66     $ 0.05       7.6

Impact of unfavorable currency

     0.01       —         0.01    
  

 

 

   

 

 

   

 

 

   

Adjusted EPS @ Constant FX (Non-GAAP) - As Recast

   $ 0.72     $ 0.66     $ 0.06       9.1
  

 

 

   

 

 

   

 

 

   

 

41


Schedule 5.f

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Diluted EPS

(Unaudited)

 

     For the Three Months Ended
September 30,
             
     2021     2020     $ Change     % Change  

Diluted EPS attributable to Mondelēz International (GAAP)

   $ 0.89     $ 0.78     $ 0.11       14.1

Simplify to Grow Program

     0.06       0.06       —      

Intangible asset impairment charges

     —         0.03       (0.03  

Mark-to-market (gains)/losses from derivatives

     (0.08     (0.08     —      

Acquisition integration costs and contingent consideration adjustments

     (0.03     —         (0.03  

Net earnings from divestitures

     —         (0.01     0.01    

Initial impacts from enacted tax law changes

     —         0.02       (0.02  

Gain on equity method investment transactions

     (0.13     (0.19     0.06    

Equity method investee items

     —         0.03       (0.03  
  

 

 

   

 

 

   

 

 

   

Adjusted EPS (Non-GAAP)

   $ 0.71     $ 0.64     $ 0.07       10.9

Net earnings from divestiture - Argentina business

     —         —         —      

Net earnings from divestiture - KHC license

     —         —         —      

Net earnings from divestiture - JDEP

     (0.01     —         (0.01  

Change in equity method investee items

     —         (0.01     0.01    
  

 

 

   

 

 

   

 

 

   

Adjusted EPS (Non-GAAP) - As Recast

   $ 0.70     $ 0.63     $ 0.07       11.1

Impact of favorable currency

     (0.01     —         (0.01  
  

 

 

   

 

 

   

 

 

   

Adjusted EPS @ Constant FX (Non-GAAP) - As Recast

   $ 0.69     $ 0.63     $ 0.06       9.5
  

 

 

   

 

 

   

 

 

   

 

42


Schedule 5.g

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Diluted EPS

(Unaudited)

 

     For the Three Months Ended
June 30,
             
     2021     2020     $ Change     % Change  

Diluted EPS attributable to Mondelēz International (GAAP)

   $ 0.76     $ 0.38     $ 0.38       100.0

Simplify to Grow Program

     0.07       0.04       0.03    

Intangible asset impairment charges

     0.02       0.05       (0.03  

Mark-to-market (gains)/losses from derivatives

     (0.02     —         (0.02  

Acquisition-related costs

     0.01       0.01       —      

Net earnings from divestitures

     —         (0.02     0.02    

Costs associated with JDE Peet’s transaction

     —         0.21       (0.21  

Impact from pension participation changes

     0.02       —         0.02    

Initial impacts from enacted tax law changes

     0.07       —         0.07    

Gain on equity method investment transactions

     (0.27     (0.08     (0.19  

Equity method investee items

     —         0.01       (0.01  
  

 

 

   

 

 

   

 

 

   

Adjusted EPS (Non-GAAP)

   $ 0.66     $ 0.60     $ 0.06       10.0

Net earnings from divestiture - Argentina business

     —         —         —      

Net earnings from divestiture - KHC license

     —         —         —      

Net earnings from divestiture - JDEP

     (0.01     —         (0.01  

Change in equity method investee items

     —         —         —      
  

 

 

   

 

 

   

 

 

   

Adjusted EPS (Non-GAAP) - As Recast

   $ 0.65     $ 0.60     $ 0.05       8.3

Impact of favorable currency

     (0.04     —         (0.04  
  

 

 

   

 

 

   

 

 

   

Adjusted EPS @ Constant FX (Non-GAAP) - As Recast

   $ 0.61     $ 0.60     $ 0.01       1.7
  

 

 

   

 

 

   

 

 

   

 

43


Schedule 5.h

 

Mondelēz International, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Diluted EPS

(Unaudited)

 

     For the Three Months Ended
March 31,
             
     2021     2020     $ Change     % Change  

Diluted EPS attributable to Mondelēz International (GAAP)

   $ 0.68     $ 0.51     $ 0.17       33.3

Simplify to Grow Program

     0.07       0.03       0.04    

Mark-to-market (gains)/losses from derivatives

     (0.07     0.11       (0.18  

Acquisition-related costs

     0.01       —         0.01    

Net earnings from divestitures

     (0.01     (0.01     —      

Loss related to interest rate swaps

     —         0.05       (0.05  

Loss on debt extinguishment and related expenses

     0.07       —         0.07    

Gain on equity method investment transactions

     —         (0.04     0.04    

Equity method investee items

     0.04       0.01       0.03    
  

 

 

   

 

 

   

 

 

   

Adjusted EPS (Non-GAAP)

   $ 0.79     $ 0.66     $ 0.13       19.7

Net earnings from divestiture - Argentina business

     —         —         —      

Net earnings from divestiture - KHC license

     —         —         —      

Net earnings from divestiture - JDEP

     —         (0.01     0.01    

Change in equity method investee items

     (0.01     —         (0.01  
  

 

 

   

 

 

   

 

 

   

Adjusted EPS (Non-GAAP) - As Recast

   $ 0.78     $ 0.65     $ 0.13       20.0

Impact of favorable currency

     (0.03     —         (0.03  
  

 

 

   

 

 

   

 

 

   

Adjusted EPS @ Constant FX (Non-GAAP) - As Recast

   $ 0.75     $ 0.65     $ 0.10       15.4
  

 

 

   

 

 

   

 

 

   

 

44


Schedule 5.i

 

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

     (0.07     (0.08     0.01    

Gain on divestitures

     —         (0.03     0.03    

Costs associated with JDE Peet’s transaction

     0.20       —         0.20    

Remeasurement of net monetary position

     0.01       —         0.01    

Impact from pension participation changes

     0.01       (0.02     0.03    

Impact from resolution of tax matters

     (0.02     0.05       (0.07  

CEO transition remuneration

     —         0.01       (0.01  

Loss related to interest rate swaps

     0.05       0.08       (0.03  

Loss on debt extinguishment and related expenses

     0.10       —         0.10    

Initial impacts from enacted tax law changes

     0.02       (0.52     0.54    

(Gain)/loss on equity method investment transactions

     (0.55     0.01       (0.56  

Equity method investee items

     0.06       (0.01     0.07    
  

 

 

   

 

 

   

 

 

   

Adjusted EPS (Non-GAAP)

   $ 2.56     $ 2.40     $ 0.16       6.7

Net earnings from divestiture - Argentina business

     —         —         —      

Net earnings from divestiture - KHC license

     —         —         —      

Net earnings from divestiture - JDEP

     (0.01     (0.02     0.01    

Change in equity method investee items

     (0.01     —         (0.01  
  

 

 

   

 

 

   

 

 

   

Adjusted EPS (Non-GAAP) - As Recast

   $ 2.54     $ 2.38     $ 0.16       6.7

Impact of unfavorable currency

     0.04       —         0.04    
  

 

 

   

 

 

   

 

 

   

Adjusted EPS @ Constant FX (Non-GAAP) - As Recast

   $ 2.58     $ 2.38     $ 0.20       8.4
  

 

 

   

 

 

   

 

 

   

 

45

EX-99.2

Exhibit 99.2

Non-GAAP Financial Measures – Additional Information

We use non-GAAP financial information and believe it is useful to investors as it provides additional information to facilitate comparisons of historical operating results, identify trends in our underlying operating results, and provide additional insight and transparency on how we evaluate our business. We use non-GAAP financial measures to budget, make operating and strategic decisions and evaluate our performance. We have detailed below the adjustments that we make in our non-GAAP financial measures that were affected by the partial sale of an equity method investment in JDEP as well as the sale of a business in Argentina and the expiration of our KHC license agreement to produce and sell Kraft mayonnaise. Our adjustments generally fall within the following categories: acquisition & divestiture activities, gains and losses on intangible asset sales and non-cash impairments, major program restructuring activities, constant currency and related adjustments, major program financing and hedging activities and other major items affecting comparability of operating results. We believe the non-GAAP measures should always be considered along with the related U.S. GAAP financial measures.

The definitions of our non-GAAP financial measures did not change because of the partial sale of an equity method investment in JDEP, the sale of a business in Argentina or the expiration of our KHC license agreement to produce and sell Kraft mayonnaise. For all periods presented in this Form 8-K, our non-GAAP financial measures for Organic Net Revenue, Adjusted Gross Profit, Adjusted Operating Income and Adjusted EPS are defined below. As new events or circumstances arise, these definitions could change over time. When definitions change, we provide the updated definitions and present the related non-GAAP historical results on a comparable basis (1).

Organic Net Revenue – defined as net revenues excluding the impacts of acquisitions, divestitures (2), and currency rate fluctuations (3). We believe that Organic Net Revenue provides improved comparability of underlying operating results.

Adjusted Gross Profit – defined as gross profit excluding the impacts of the Simplify to Grow Program (4); divestiture-related costs (5); acquisition integration costs (6); the operating results of divestitures (2); mark-to-market impacts from commodity, forecasted currency and equity method investment transaction derivative contracts (7); incremental costs due to the war in Ukraine (8); and the impact from pension participation changes (9). We also present “Adjusted Gross Profit margin,” which is subject to the same adjustments as Adjusted Gross Profit. We believe that Adjusted Gross Profit and Adjusted Gross Profit margin provide improved comparability of underlying operating results. We also evaluate growth in the company’s Adjusted Gross Profit on a constant currency basis (3).

Adjusted Operating Income and Adjusted Segment Operating Income – defined as operating income (or segment operating income) excluding the impacts of the items listed in the Adjusted Gross Profit definition as well as gains or losses (including non-cash impairment charges) on goodwill and intangible assets; divestiture (2) or acquisition gains or losses, acquisition-related costs, and acquisition integration costs and contingent consideration adjustments (6); remeasurement of net monetary position (10); impacts from resolution of tax matters (11); initial impacts from enacted tax law changes (12); and costs associated with the JDE Peet’s transaction. We also present “Adjusted Operating Income margin” and “Adjusted Segment Operating Income margin,” which are subject to the same adjustments as Adjusted Operating Income and Adjusted Segment Operating Income. We believe that Adjusted Operating Income, Adjusted Segment Operating Income, Adjusted Operating Income margin and Adjusted Segment Operating Income margin provide improved comparability of underlying operating results. We also evaluate growth in the company’s Adjusted Operating Income and Adjusted Segment Operating Income on a constant currency basis (3).

Adjusted EPS – defined as diluted EPS attributable to Mondelēz International from continuing operations excluding the impacts of the items listed in the Adjusted Gross Profit and Adjusted Operating Income definitions as well as losses on debt extinguishment and related expenses; gains or losses on interest rate swaps no longer designated as accounting cash flow hedges due to changed financing and hedging plans; net earnings from divestitures (2); and gains or losses on equity method investment transactions. Similarly, within Adjusted EPS, our equity method investment net earnings exclude our proportionate share of our investees’ significant operating and non-operating items (13). We believe that Adjusted EPS provides improved comparability of underlying operating results. We also evaluate growth in our Adjusted EPS on a constant currency basis (3).

 

(1)

When items no longer impact our current or future presentation of non-GAAP operating results, we remove these items from our non-GAAP definitions. In the first quarter of 2022, we added to the non-GAAP definitions the exclusion of incremental costs due to the war in Ukraine (refer to footnote (8) below), and in the second quarter of 2022, we added to the non-GAAP definitions the exclusion of costs incurred associated with our publicly announced processes to sell businesses (refer to footnote (5) below).

(2)

Divestitures include completed sales of businesses, exits of major product lines upon completion of a sale or licensing agreement and the partial or full sale of an equity method investment such as Keurig Dr Pepper Inc. (“KDP”) or JDE Peet’s. As we record our share of KDP and JDE Peet’s ongoing earnings on a one-quarter lag basis, any KDP or JDE Peet’s ownership reductions are reflected as divestitures within our non-GAAP results the following quarter.


(3)

Constant currency operating results are calculated by dividing or multiplying, as appropriate, the current-period local currency operating results by the currency exchange rates used to translate the financial statements in the comparable prior-year period to determine what the current-period U.S. dollar operating results would have been if the currency exchange rate had not changed from the comparable prior-year period.

(4)

Non-GAAP adjustments related to the Simplify to Grow Program reflect costs incurred that relate to the objectives of our program to transform our supply chain network and organizational structure. Costs that do not meet the program objectives are not reflected in the non-GAAP adjustments.

(5)

Divestiture-related costs, which includes costs incurred in relation to the preparation and completion of our divestitures as defined in footnote (2), also includes costs incurred associated with our publicly announced processes to sell businesses. We exclude these items to better facilitate comparisons of our underlying operating performance across periods.

(6)

Acquisition integration costs and contingent consideration adjustments include one-time costs related to the integration of acquisitions as well as any adjustments made to the fair market value of contingent compensation liabilities that have been previously booked earn-outs related to acquisitions that do not relate to employee compensation expense. We exclude these items to better facilitate comparisons of our underlying operating performance across periods.

(7)

We exclude unrealized gains and losses (mark-to-market impacts) from outstanding commodity and forecasted currency and equity method investment transaction derivative contracts from our non-GAAP earnings measures. The mark-to-market impacts of commodity and forecasted currency transaction derivatives are excluded until such time that the related exposures impact our operating results. Since we purchase commodity and forecasted currency transaction contracts to mitigate price volatility primarily for inventory requirements in future periods, we make this adjustment to remove the volatility of these future inventory purchases on current operating results to facilitate comparisons of our underlying operating performance across periods. We exclude equity method investment transaction derivative contract settlements as they represent protection of value for future divestitures.

(8)

In February 2022, Russia began a military invasion of Ukraine, and we stopped our production and closed our facilities in Ukraine. We began to incur incremental costs directly related to the war including asset impairments, such as property and inventory losses, higher expected allowances for uncollectible accounts receivable and committed compensation. We have isolated and exclude these costs and related impacts from our operating results to facilitate evaluation and comparisons of our ongoing results. Incremental costs related to increasing operations in other primarily European facilities are not included with these costs.

(9)

The impact from pension participation changes represents the charges incurred when employee groups are withdrawn from multiemployer pension plans and other changes in employee group pension plan participation. We exclude these charges from our non-GAAP results because those amounts do not reflect our ongoing pension obligations. See Note 10, Benefit Plans, in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2022, for more information on the multiemployer pension plan withdrawal.

(10)

In connection with our applying highly inflationary accounting for Argentina (beginning in the third quarter of 2018) and Türkiye (beginning in the second quarter of 2022), we exclude the related remeasurement gains or losses related to remeasuring net monetary assets or liabilities denominated in the local currency to the U.S. dollar during the periods presented to be consistent with our prior accounting for these remeasurement gains/losses for Venezuela when it was subject to highly inflationary accounting prior to deconsolidation in 2015.

(11)

Refer to Note 12, Commitments and Contingencies – Tax Matters, in our Annual Report on Form 10-K for the year ended December 31, 2021, for additional information.

(12)

We have excluded the initial impacts from enacted tax law changes. Initial impacts include items such as the remeasurement of deferred tax balances and the transition tax from the 2017 U.S. tax reform. Previously, we only excluded the initial impacts from more material tax reforms, specifically the impacts of the 2019 Swiss tax reform and 2017 U.S. tax reform. We exclude initial impacts from enacted tax law changes from our Adjusted EPS as they do not reflect our ongoing tax obligations under the enacted tax law changes. Refer to our Annual Report on Form 10-K for the year ended December 31, 2021, for more information on the impact of Swiss and U.S. tax reform.

(13)

We have excluded our proportionate share of our equity method investees’ significant operating and non-operating items, such as acquisition and divestiture related costs, restructuring program costs and initial impacts from enacted tax law changes, in order to provide investors with a comparable view of our performance across periods. Although we have shareholder rights and board representation commensurate with our ownership interests in our equity method investees and review the underlying operating results and significant operating and non-operating items with them each reporting period, we do not have direct control over their operations or resulting revenue and expenses. Our use of equity method investment net earnings on an adjusted basis is not intended to imply that we have any such control. Our GAAP “diluted EPS attributable to Mondelēz International from continuing operations” includes all of the investees’ significant operating and non-operating items.


We believe that the presentation of these non-GAAP financial measures, when considered together with our U.S. GAAP financial measures and the reconciliations to the corresponding U.S. GAAP financial measures, helps provide a more complete understanding of the factors and trends affecting our business than could be obtained absent these disclosures. Because non-GAAP financial measures vary among companies, the non-GAAP financial measures presented in this report may not be comparable to similarly titled measures used by other companies. Our use of these non-GAAP financial measures is not meant to be considered in isolation or as a substitute for any U.S. GAAP financial measure. A limitation of the non-GAAP financial measures is they do not include all items of income and expense that affect us and have an impact on our U.S. GAAP reported results. The best way to address this limitation is by evaluating our non-GAAP financial measures in combination with our U.S. GAAP reported results and carefully evaluating the reconciliations of U.S. GAAP reported figures to the non-GAAP financial measures.