NORTHFIELD, Ill., Aug. 2, 2012 /PRNewswire/ -- Kraft Foods Inc.
(NASDAQ: KFT) today reported second quarter and first half 2012
results that reflected strong growth in Power Brands, favorable
pricing, significant productivity gains and aggressive overhead
cost management in each geography. The company also announced
its intention to spin off the North American Grocery business on
Oct. 1.
(Logo: http://photos.prnewswire.com/prnh/20090420/KRAFTLOGO)
"Our second quarter and first half results reflect the success
of our brand-building investments over the past few years and the
resilience of our businesses," said Irene
Rosenfeld, Chairman and CEO. "As we embark on our
journey as two industry-leading, independent companies, I'm
confident that both companies have the brands, the executional
capability, and the leadership teams to succeed in their respective
missions."
Net revenues in the second quarter were $13.3 billion, down 4.3 percent due to a 5.0
percentage point headwind from currency and a negative 2.7
percentage point impact due to the benefit of accounting calendar
changes in the prior year quarter. Organic Net Revenues
increased 3.4 percent, driven by nearly 6 percent growth from Power
Brands. Favorable pricing of 4.0 percentage points was
partially offset by 0.6 percentage points from lower
volume/mix. However, volume/mix was negatively affected by
1.2 percentage points from the shift of Easter-related shipments
into the first quarter and by 0.5 percentage points from product
pruning in North America.
For the first half of 2012, net revenues fell 0.3 percent, while
Organic Net Revenue increased 4.9 percent. Volume/mix
contributed 0.2 percentage points despite substantial pricing and a
negative 0.5 percentage point impact from product pruning.
Power Brands increased more than 8 percent.
Operating income in the second quarter was $1.9 billion, and operating income margin
increased 1.1 percentage points to 14.1 percent. Adjusted
Operating Income(1), which excludes Integration
Program(2) costs, Restructuring Program(3)
costs and Spin-Off Costs(4), grew 8.3 percent to
$2.1 billion as pricing and
productivity gains more than offset the impact of higher raw
material costs, increased investments in advertising and consumer
support and higher pension costs. A favorable impact from the
year-over-year change of unrealized gains/losses from hedging
activities was offset by unfavorable foreign currency and the
benefit of accounting calendar changes in the prior year
quarter. Adjusted Operating Income margin rose 1.8 percentage
points to 15.8 percent.
Diluted EPS in the second quarter was $0.58. Operating EPS(1) was
$0.68, up 9.7 percent, driven
primarily by operating gains, which included a $0.01 headwind from higher pension costs.
Operating EPS benefited $0.05 from
the year-over-year change of unrealized gains/losses from hedging
activities, but this was offset by $0.03 from unfavorable foreign currency and
$0.02 from accounting calendar
changes. Operating EPS increased 12.9 percent on a constant
currency basis.
Diluted EPS in the first half of 2012 was $1.03. Operating EPS increased 9.6 percent
to $1.25, driven primarily by
operating gains that included a $0.04
headwind from higher pension costs. Unfavorable impacts of
$0.02 from foreign currency and
$0.02 from accounting calendar
changes were largely offset by a $0.03 benefit from the year-over-year change of
unrealized gains/losses from hedging activities. In the first
half of 2012, Operating EPS increased 11.4 percent on a constant
currency basis.
Solid Top- and Bottom-Line Results in North America
Power Brands, new products and a favorable impact from carryover
pricing actions drove solid organic net revenue and Adjusted
Segment Operating Income(1) growth in Kraft Foods North
America.
Net revenues in the second quarter increased 1.2 percent.
Organic Net Revenues(1) grew 1.7 percent, led by higher
pricing across each business segment. Although lower,
volume/mix was negatively impacted by more than 1 percentage point
from the Easter shift and by more than 1 percentage point from
product pruning. Power Brands grew more than 5 percent.
Segment operating income increased 3.1 percent, including a
negative 5.9 percentage point impact from Restructuring Program
costs net of lower Integration Program costs versus the prior
year. Excluding these factors, Adjusted Segment Operating
Income increased high single digits, reflecting strong gains from
pricing and productivity that more than offset the impact of higher
raw material costs and lower volume/mix.
Strong Performance in Europe Despite Eurozone
Challenges
Kraft Foods Europe drove strong underlying growth in an
increasingly difficult macroeconomic environment by focusing on
Power Brands, driving productivity gains and aggressively managing
overhead costs.
Net revenues in the second quarter decreased 14.8 percent,
including negative impacts of 8.4 percentage points from currency
and 7.8 percentage points from accounting calendar changes.
Organic Net Revenues(1) increased 1.4 percent, driven by
the favorable carryover impact of pricing actions. Volume/mix
declined 1.1 percentage points, including the negative impact of
approximately 2 percentage points from the Easter shift.
Power Brands grew 3 percent.
Segment operating income declined 4.6 percent, including
negative impacts of 9.0 percentage points from accounting calendar
changes and 8.3 percentage points from currency, and a favorable
8.1 percentage point impact from lower Integration Program costs
versus the prior year. Excluding these factors, Europe's segment operating income grew as
favorable pricing and productivity gains more than offset higher
raw material costs and a strong increase in A&C support behind
Power Brands.
Solid Performance in Developing Markets
Focused investments in Power Brands, expanded distribution
capabilities and significant productivity efforts enabled Kraft
Foods Developing Markets to deliver solid organic revenue and
segment operating income growth. Broad geographic diversity
helped overcome challenging macroeconomic conditions in certain key
countries.
Net revenues in the second quarter decreased 3.6 percent,
including negative impacts of 8.7 percentage points from currency
and 2.5 percentage points from accounting calendar changes.
Organic Net Revenues grew 7.6 percent, driven by a balance of
higher pricing and volume/mix gains, including a negative impact of
approximately 1 percentage point from the Easter shift. Power
Brands grew more than 8 percent.
Segment operating income increased 5.0 percent, including a
positive 6.0 percentage point impact from lower Integration Program
costs (net of Restructuring Program costs) versus the prior year
and a negative 7.6 percentage point impact from currency. In
addition, accounting calendar changes negatively affected growth by
nearly 2 percentage points. Excluding these factors,
effective cost management and volume/mix gains drove segment
operating income growth. This was partially offset by higher
SG&A, including a strong increase in A&C support.
OUTLOOK
"Our first half results are on-track with our previous annual
guidance of Organic Net Revenue growth of approximately 5 percent
and Operating EPS growth of at least 9 percent on a constant
currency basis," said David
Brearton, Executive Vice President and CFO. "As we
look forward, we're confident that we're launching two
industry-leading companies, each with a great future."
SPIN OFF OF NORTH AMERICAN GROCERY BUSINESS
The company intends to spin-off to its shareholders its North
American grocery business, Kraft Foods Group, Inc. The
spin-off is expected to occur at 5 p.m.
EDT on Oct. 1, 2012. The
final effective date and terms of the spin-off of Kraft Foods Group
are subject to the approval by the Kraft Foods Inc. Board of
Directors and satisfaction or waiver of other conditions.
At the time of the spin-off, each of the company's shareholders
entitled to receive shares of Kraft Foods Group will receive one
share of Kraft Foods Group for every three shares of Kraft Foods
Inc. The record date is not yet finalized, but is expected to
be in mid-September. We expect the common stock for both
companies to begin to trade on a "when-issued" basis shortly before
the record date.
Beginning Oct. 2, 2012, Kraft
Foods Group will begin to trade on The NASDAQ Global Select Market
under the ticker symbol "KRFT." Kraft Foods Inc. will change
its name to Mondelez International, Inc. and change its ticker
symbol to "MDLZ." The current ticker symbol, "KFT," will be
retired.
Both Kraft Foods Group and Mondelez International plan to host
investor events in early September. The company will announce
details for these events by mid-August.
CONFERENCE CALL
Kraft Foods will host a conference call for investors with
accompanying slides to review its results at 5 p.m. EDT today. Access to a live audio
webcast with accompanying slides is available at
www.kraftfoodscompany.com, and a replay of the event will also be
available on the company's web site.
ABOUT KRAFT FOODS
Kraft Foods Inc. (NASDAQ: KFT) is a global snacks powerhouse
with an unrivaled portfolio of brands people love. Proudly
marketing delicious biscuits, confectionery, beverages, cheese,
grocery products and convenient meals in approximately 170
countries, Kraft Foods had 2011 revenue of $54.4 billion. Twelve of the company's
iconic brands – Cadbury, Jacobs, Kraft,
LU, Maxwell House, Milka, Nabisco,
Oreo, Oscar Mayer,
Philadelphia, Tang
and Trident – generate revenue of more than $1 billion annually. On Aug. 4, 2011, Kraft Foods announced plans to
divide and create two independent public companies: a
high-growth global snacks business and a high-margin North American
grocery business. The transaction is expected to be completed
on Oct. 1, 2012. A leader in
innovation, marketing, health & wellness and sustainability,
Kraft Foods is a member of the Dow Jones Industrial Average,
Standard & Poor's 500, NASDAQ 100, Dow Jones Sustainability
Index and Ethibel Sustainability Index. Visit
www.kraftfoodscompany.com and
www.facebook.com/kraftfoodscorporate.
FORWARD-LOOKING STATEMENTS
This press release contains a number of forward-looking
statements. Words, and variations of words such as "plans,"
"confirms," "expect," "will," "confident," and similar expressions
are intended to identify our forward-looking statements, including
but not limited to, the spin-off of our North American Grocery
business; 2012 guidance; what both companies have so they can
complete the separation; our outlook; and the timing, share
distribution, trading dates and investor events related to the
spin-off. These forward-looking statements are subject to a
number of risks and uncertainties, many of which are beyond our
control, which could cause our actual results to differ materially
from those indicated in our forward-looking statements. Such
factors include, but are not limited to, the successful separation
of the company, continued volatility of input costs, pricing
actions, increased competition, continued economic weakness and tax
law changes. Please also see our risk factors, as they may be
amended from time to time, set forth in our filings with the SEC,
including our most recently filed Annual Report on Form 10-K and
subsequent reports on Forms 10-Q and 8-K. Kraft Foods
disclaims and does not undertake any obligation to update or revise
any forward-looking statement in this press release, except as
required by applicable law or regulation.
NON-GAAP FINANCIAL MEASURES
The company reports its financial results in accordance with
accounting principles generally accepted in the United States ("GAAP").
The company's top-line measure is Organic Net Revenues, which
excludes the impacts of divestitures (including for reporting
purposes the Starbucks CPG business), currency and accounting
calendar changes. The company uses Organic Net Revenues and
corresponding metrics as non-GAAP financial measures.
Management believes Organic Net Revenues better reflects the
underlying growth from the ongoing activities of our business and
provides improved comparability of results.
The company uses Adjusted Operating Income and Adjusted Segment
Operating Income (formerly known as "Underlying Operating Income"
and "Underlying Segment Operating Income," respectively), which is
defined as operating income (or segment operating income) excluding
costs related to: the Integration Program; the Restructuring
Program; and Spin-Off Costs, including transaction fees and other
costs associated with the proposed spin-off of the North American
grocery business. The company uses Adjusted Operating Income,
Adjusted Segment Operating Income and corresponding metrics as
non-GAAP financial measures. Management believes Adjusted
Operating Income and Adjusted Segment Operating Income provide
improved comparability of operating results.
The company uses Operating EPS, which is defined as diluted EPS
attributable to Kraft Foods excluding costs related to: the
Integration Program; the Restructuring Program; and Spin-Off
Costs. The company uses Operating EPS and corresponding
metrics as non-GAAP financial measures. Management believes
Operating EPS provides improved comparability of operating
results.
See the attached schedules for supplemental financial data and
corresponding reconciliations of the non-GAAP financial measures
referred to above to the most comparable GAAP financial measures
for the three and six months ended June 30,
2012 and 2011. Non-GAAP financial measures should be
viewed in addition to, and not as an alternative for, the company's
results prepared in accordance with GAAP. In addition, the
non-GAAP measures the company is using may differ from non-GAAP
measures used by other companies. Because GAAP financial
measures on a forward-looking basis are neither accessible nor
deemed to be significantly different from the non-GAAP financial
measures, and reconciling information is not available without
unreasonable effort, with regard to the non-GAAP financial measures
in the company's Outlook, the company has not provided that
information.
SEGMENT OPERATING INCOME
Management uses segment operating income to evaluate segment
performance and allocate resources. The company believes it
is appropriate to disclose this measure to help investors analyze
segment performance and trends. Segment operating income
excludes unrealized gains and losses on hedging activities (which
are a component of cost of sales), certain components of its U.S.
pension plan cost (which is a component of selling, general and
administrative expenses), general corporate expenses (which are a
component of selling, general and administrative expenses) and
amortization of intangibles for all periods presented. The
company centrally manages pension plan funding decisions and
determination of discount rate, expected rate of return on plan
assets and other actuarial assumptions. Therefore, the
company allocates only the service cost component of its U.S.
pension plan expense to segment operating income. The company
excludes the unrealized gains and losses on hedging activities from
segment operating income to provide better transparency of its
segment operating results. Once realized, the company records
the gains and losses on hedging activities within segment operating
results. Accordingly, the company does not present these
items by segment because they are excluded from the segment
profitability measure that management reviews.
(1) Please see discussion of Non-GAAP Financial Measures at the
end of this press release.
(2) Integration Program costs are defined as the costs
associated with combining the Kraft Foods and Cadbury businesses,
and are separate from those costs associated with the
acquisition.
(3) Restructuring Program costs represent non-recurring
restructuring and related implementation costs reflecting primarily
severance, asset disposals and other manufacturing related
non-recurring costs.
(4) Spin-Off Costs represent non-recurring transaction and
transition costs associated with preparing the businesses for
independent operations consisting primarily of financial advisory
fees, legal fees, accounting fees, tax services and information
systems infrastructure duplication. In addition, Spin-Off
costs include financing and related costs to redistribute debt and
secure investment grade credit ratings for both the North American
Grocery Business and the Global Snacks Business.
– make today delicious –
Kraft
Foods Inc. and Subsidiaries
|
|
Condensed
Consolidated Statements of Earnings
|
|
For the
Three Months Ended June 30,
|
Schedule
1
|
(in
millions of dollars, except per share data) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
As
Reported (GAAP)
|
|
|
|
2012
|
|
2011
|
|
%
Change
Fav /
(Unfav)
|
|
|
|
|
|
|
|
|
Net
revenues
|
|
$13,286
|
|
$13,878
|
|
(4.3)%
|
|
|
|
|
|
|
|
|
Cost of
sales
|
|
8,416
|
|
9,007
|
|
6.6%
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
4,870
|
|
4,871
|
|
-
|
|
|
|
|
|
|
|
|
|
Gross
profit margin
|
|
36.7%
|
|
35.1%
|
|
|
|
|
|
|
|
|
|
|
Selling,
general and administrative expenses
|
|
2,854
|
|
3,008
|
|
5.1%
|
|
|
|
|
|
|
|
|
Asset
impairment and exit costs
|
|
84
|
|
-
|
|
(100.0)%
|
|
|
|
|
|
|
|
|
Amortization of intangibles
|
|
53
|
|
57
|
|
7.0%
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
1,879
|
|
1,806
|
|
4.0%
|
|
|
|
|
|
|
|
|
|
Operating
income margin
|
|
14.1%
|
|
13.0%
|
|
|
|
|
|
|
|
|
|
|
Interest
and other expense, net
|
|
429
|
|
441
|
|
2.7%
|
|
|
|
|
|
|
|
|
|
Earnings
before income taxes
|
|
1,450
|
|
1,365
|
|
6.2%
|
|
|
|
|
|
|
|
|
Provision
for income taxes
|
|
416
|
|
389
|
|
(6.9)%
|
|
|
|
|
|
|
|
|
Effective
tax rate
|
|
28.7%
|
|
28.5%
|
|
|
|
|
|
|
|
|
|
|
|
Net
earnings
|
|
$
1,034
|
|
$
976
|
|
5.9%
|
|
|
|
|
|
|
|
|
Noncontrolling interest
|
|
5
|
|
-
|
|
(100.0)%
|
|
|
|
|
|
|
|
|
|
Net
earnings attributable to Kraft Foods
|
|
$
1,029
|
|
$
976
|
|
5.4%
|
|
|
|
|
|
|
|
|
Per share
data:
|
|
|
|
|
|
|
|
Basic
earnings per share attributable to Kraft Foods
|
|
$
0.58
|
|
$
0.55
|
|
5.5%
|
|
|
|
|
|
|
|
|
|
Diluted
earnings per share attributable to Kraft Foods
|
$
0.58
|
|
$
0.55
|
|
5.5%
|
|
|
|
|
|
|
|
|
Average
shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
1,777
|
|
1,764
|
|
(0.7)%
|
|
Diluted
|
|
1,786
|
|
1,771
|
|
(0.8)%
|
Kraft
Foods Inc. and Subsidiaries
|
|
Reconciliation of GAAP to Non-GAAP
Information
|
|
Net
Revenues
|
Schedule
2
|
For the
Three Months Ended June 30,
|
|
($ in
millions) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
%
Change
|
|
|
Organic
Growth Drivers
|
|
As
Reported (GAAP)
|
|
Impact of
Accounting Calendar Changes
|
|
Impact of
Currency
|
|
Organic
(Non-GAAP)
|
|
|
As
Reported (GAAP)
|
|
Organic
(Non-GAAP)
|
|
|
Vol /
Mix
|
|
Price
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
Beverages
|
$
778
|
|
$
-
|
|
$
-
|
|
$
778
|
|
|
(0.1)%
|
|
(0.1)%
|
|
|
(0.9)pp
|
|
0.8pp
|
U.S.
Cheese
|
900
|
|
-
|
|
-
|
|
900
|
|
|
2.9%
|
|
2.9%
|
|
|
0.0
|
|
2.9
|
U.S.
Convenient Meals
|
903
|
|
-
|
|
-
|
|
903
|
|
|
2.5%
|
|
2.5%
|
|
|
1.3
|
|
1.2
|
U.S.
Grocery
|
989
|
|
-
|
|
-
|
|
989
|
|
|
1.6%
|
|
1.6%
|
|
|
(3.3)
|
|
4.9
|
U.S.
Snacks
|
1,555
|
|
-
|
|
-
|
|
1,555
|
|
|
3.0%
|
|
3.0%
|
|
|
(4.4)
|
|
7.4
|
Canada
& N.A. Foodservice
|
1,266
|
|
-
|
|
37
|
|
1,303
|
|
|
(2.6)%
|
|
0.2%
|
|
|
(2.0)
|
|
2.2
|
Kraft
Foods North America
|
$
6,391
|
|
$
-
|
|
$
37
|
|
$
6,428
|
|
|
1.2%
|
|
1.7%
|
|
|
(2.0)
|
|
3.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kraft
Foods Europe
|
3,004
|
|
-
|
|
297
|
|
3,301
|
|
|
(14.8)%
|
|
1.4%
|
|
|
(1.1)
|
|
2.5
|
Kraft
Foods Developing Markets
|
3,891
|
|
-
|
|
351
|
|
4,242
|
|
|
(3.6)%
|
|
7.6%
|
|
|
1.9
|
|
5.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kraft
Foods
|
$
13,286
|
|
$
-
|
|
$
685
|
|
$
13,971
|
|
|
(4.3)%
|
|
3.4%
|
|
|
(0.6)pp
|
|
4.0pp
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
Beverages
|
$
779
|
|
$
-
|
|
$
-
|
|
$
779
|
|
|
|
|
|
|
|
|
|
|
U.S.
Cheese
|
875
|
|
-
|
|
-
|
|
875
|
|
|
|
|
|
|
|
|
|
|
U.S.
Convenient Meals
|
881
|
|
-
|
|
-
|
|
881
|
|
|
|
|
|
|
|
|
|
|
U.S.
Grocery
|
973
|
|
-
|
|
-
|
|
973
|
|
|
|
|
|
|
|
|
|
|
U.S.
Snacks
|
1,510
|
|
-
|
|
-
|
|
1,510
|
|
|
|
|
|
|
|
|
|
|
Canada
& N.A. Foodservice
|
1,300
|
|
-
|
|
-
|
|
1,300
|
|
|
|
|
|
|
|
|
|
|
Kraft
Foods North America
|
$
6,318
|
|
$
-
|
|
$
-
|
|
$
6,318
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kraft
Foods Europe
|
3,525
|
|
(269)
|
|
-
|
|
3,256
|
|
|
|
|
|
|
|
|
|
|
Kraft
Foods Developing Markets
|
4,035
|
|
(92)
|
|
-
|
|
3,943
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kraft
Foods
|
$
13,878
|
|
$
(361)
|
|
$
-
|
|
$
13,517
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kraft
Foods Inc. and Subsidiaries
|
|
Operating
Income by Reportable Segments
|
Schedule
3
|
For the
Three Months Ended June 30,
|
|
($ in
millions) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011
Impacts
|
|
2012
Impacts
|
|
|
|
|
|
2011
Operating Income - As Reported (GAAP)
|
|
Integration Program costs (1)
|
|
Impact of
Accounting Calendar Changes
|
|
Integration Program costs (1)
|
|
Impact of
Currency
|
|
Spin-Off
Costs(2)
|
|
2012-2014
Restructuring
Program
costs(3)
|
|
Operations
|
|
2012
Operating Income -As Reported (GAAP)
|
|
%
Change
|
Segment
Operating Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
Beverages
|
$
138
|
|
$
-
|
|
$
-
|
|
$
-
|
|
$
-
|
|
$
-
|
|
$
(11)
|
|
$
7
|
|
$
134
|
|
(2.9)%
|
U.S.
Cheese
|
143
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(26)
|
|
39
|
|
156
|
|
9.1%
|
U.S.
Convenient Meals
|
99
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(6)
|
|
36
|
|
129
|
|
30.3%
|
U.S.
Grocery
|
379
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(8)
|
|
10
|
|
381
|
|
0.5%
|
U.S.
Snacks
|
192
|
|
8
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(19)
|
|
17
|
|
198
|
|
3.1%
|
Canada
& N.A. Foodservice
|
188
|
|
6
|
|
-
|
|
2
|
|
(7)
|
|
-
|
|
(15)
|
|
2
|
|
176
|
|
(6.4)%
|
Kraft
Foods North America
|
$
1,139
|
|
$
14
|
|
$
-
|
|
$
2
|
|
$
(7)
|
|
$
-
|
|
$
(85)
|
|
$
111
|
|
$
1,174
|
|
3.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kraft
Foods Europe
|
415
|
|
58
|
|
(41)
|
|
(17)
|
|
(39)
|
|
-
|
|
-
|
|
20
|
|
396
|
|
(4.6)%
|
Kraft
Foods Developing Markets
|
518
|
|
55
|
|
(10)
|
|
(18)
|
|
(44)
|
|
-
|
|
(5)
|
|
48
|
|
544
|
|
5.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized
G/(L) on Hedging Activities
|
(100)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
129
|
|
29
|
|
|
HQ
Pension
|
(44)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(23)
|
|
(67)
|
|
|
General
Corporate Expenses
|
(65)
|
|
9
|
|
-
|
|
(2)
|
|
7
|
|
(100)
|
|
-
|
|
7
|
|
(144)
|
|
|
Amortization of Intangibles
|
(57)
|
|
-
|
|
-
|
|
-
|
|
8
|
|
-
|
|
-
|
|
(4)
|
|
(53)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kraft
Foods
|
$
1,806
|
|
$
136
|
|
$
(51)
|
|
$
(35)
|
|
$
(75)
|
|
$(100)
|
|
$
(90)
|
|
$
288
|
|
$
1,879
|
|
4.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Integration Program costs are defined as the costs
associated with combining the Kraft Foods and Cadbury businesses,
and are separate from those costs associated with the acquisition.
In Q2 2012, $3 million was
recorded in Cost of Sales and $32 million was recorded in Selling,
General and Administrative expenses. In Q2 2011, $19 million was
recorded in Cost of Sales and $117 million was recorded
in Selling, General and Administrative
expenses.
|
(2)
|
Spin-Off
Costs represent non-recurring transaction and transition costs
associated with preparing the businesses for independent operations
consisting primarily of financial advisory fees, legal fees,
accounting fees, tax services and
information systems infrastructure duplication.
|
(3)
|
Restructuring Program costs represent non-recurring
restructuring and related implementation costs reflecting primarily
severance, asset disposals and other manufacturing related
non-recurring costs.
|
Kraft
Foods Inc. and Subsidiaries
|
|
Reconciliation of GAAP to Non-GAAP
Information
|
|
Operating
Income
|
Schedule
4
|
For the
Three Months Ended June 30,
|
|
($ in
millions) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As
Reported (GAAP)
|
|
Integration Program costs (1)
|
|
Spin-Off
Costs(2)
|
|
2012-2014
Restructuring Program costs (3)
|
|
Adjusted
(Non-GAAP)
|
2012
|
|
|
|
|
|
|
|
|
|
|
Net
Revenues
|
|
$13,286
|
|
$
-
|
|
$
-
|
|
$
-
|
|
$
13,286
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Income
|
|
$
1,879
|
|
$
35
|
|
$
100
|
|
$
90
|
|
$
2,104
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Income Margin
|
|
14.1%
|
|
|
|
|
|
|
|
15.8%
|
|
|
|
|
|
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
Net
Revenues
|
|
$13,878
|
|
$
-
|
|
$
-
|
|
$
-
|
|
$
13,878
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Income
|
|
$
1,806
|
|
$
136
|
|
$
-
|
|
$
-
|
|
$
1,942
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Income Margin
|
|
13.0%
|
|
|
|
|
|
|
|
14.0%
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Integration Program costs are defined as the costs
associated with combining the Kraft Foods and Cadbury
businesses, and are separate from those
costs associated with the acquisition.
|
(2)
|
Spin-Off
Costs represent non-recurring transaction and transition costs
associated with preparing the businesses for independent
operations consisting primarily of
financial advisory fees, legal fees, accounting fees, tax services
and information systems infrastructure duplication.
|
(3)
|
Restructuring Program costs represent non-recurring
restructuring and related implementation costs reflecting primarily
severance, asset disposals and
other manufacturing related non-recurring costs.
|
Kraft
Foods Inc. and Subsidiaries
|
|
|
|
Reconciliation of GAAP to Non-GAAP
Information
|
|
|
|
Diluted
EPS
|
|
|
Schedule
5
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
EPS
|
|
%
Growth
|
|
|
|
|
Diluted
EPS Attributable to Kraft Foods for the Three
|
|
|
|
Months
Ended June 30, 2011 (GAAP)
|
$
0.55
|
|
|
Integration Program costs
(1)
|
0.07
|
|
|
Operating EPS for the Three Months Ended June 30,
2011 (Non-GAAP)
|
0.62
|
|
|
|
|
|
|
Increases in operations
|
0.06
|
|
|
Change in unrealized gains/losses
on hedging activities
|
0.05
|
|
|
Accounting calendar
changes
|
(0.02)
|
|
|
Unfavorable foreign currency
(2)
|
(0.03)
|
|
|
Lower interest and other expense,
net (3)
|
0.01
|
|
|
Changes in taxes
|
(0.01)
|
|
|
Higher shares
outstanding
|
-
|
|
|
Operating EPS for the Three Months Ended June 30,
2012 (Non-GAAP)
|
0.68
|
|
9.7%
|
Integration Program costs
(1)
|
(0.02)
|
|
|
Spin-Off Costs
(4)
|
(0.05)
|
|
|
2012-2014 Restructuring Program
costs (5)
|
(0.03)
|
|
|
Diluted
EPS Attributable to Kraft Foods for the Three
|
|
|
|
Months
Ended June 30, 2012 (GAAP)
|
$
0.58
|
|
5.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Integration Program costs are defined as the costs
associated with combining the Kraft Foods and Cadbury
businesses, and are separate from those
costs associated with the acquisition. Integration Program costs
were $35 million, or $33 million
after-tax including certain tax costs associated with the
integration of Cadbury, for the
three months ended June 30, 2012, as compared to $136 million, or
$120 million after-tax for the three months ended June 30, 2011.
|
(2)
|
Includes
the favorable foreign currency impact on Kraft Foods foreign
denominated debt and interest expense due to the strength of the U.S. dollar.
|
(3)
|
Excludes
financing costs/other fees related to our planned
Spin-Off.
|
(4)
|
Spin-Off
Costs represent non-recurring transaction and transition costs
associated with preparing the businesses for independent operations consisting primarily of
financial advisory fees, legal fees, accounting fees, tax
services and information systems
infrastructure duplication, and financing and related costs to
redistribute debt and secure investment grade ratings for both the North American
Grocery Business and the Global Snacks Business.
Spin-Off Costs for the three months ended
June 30, 2012 were $128 million, or $89 million after-tax and
include $28 million of pre-tax
financing and related costs recorded in interest and other expense,
net.
|
(5)
|
Restructuring Program costs for the three months
ended June 30, 2012 were $90 million, or $58 million
after-tax and represent
non-recurring restructuring and related implementation costs
reflecting primarily severance, asset disposals and other manufacturing related
non-recurring costs.
|
Kraft
Foods Inc. and Subsidiaries
|
|
Reconciliation of GAAP to Non-GAAP
Information
|
|
Diluted
Earnings Per Share
|
Schedule
6
|
Constant
Currency Growth
|
|
For the
Three Months Ended June 30,
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
%
Growth
|
|
|
As
Reported (GAAP)
|
|
Integration
Program
costs
(1)
|
|
Spin-Off
Costs(2)
|
|
2012 -
2014
Restructuring
Program costs(3)
|
|
Operating
(Non-GAAP)
|
|
Currency
(4)
|
|
Operating
Constant FX
(Non-GAAP)
|
|
|
As
Reported EPS Growth (GAAP)
|
|
Operating
EPS
Growth
(Non-GAAP)
|
|
Operating
Constant FX EPS
Growth
(Non-GAAP)
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
EPS attributable to Kraft Foods
|
|
$
0.58
|
|
$
0.02
|
|
$
0.05
|
|
$
0.03
|
|
$
0.68
|
|
$
0.03
|
|
$ 0.70
(5)
|
|
|
5.5%
|
|
9.7%
|
|
12.9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
EPS attributable to Kraft Foods
|
|
$
0.55
|
|
$
0.07
|
|
$
-
|
|
$
-
|
|
$
0.62
|
|
$
-
|
|
$
0.62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Integration Program costs are defined as the costs
associated with combining the Kraft Foods and Cadbury businesses,
and are separate from those costs associated with the
acquisition.
|
(2)
|
Spin-Off
Costs represent non-recurring transaction and transition costs
associated with preparing the businesses for independent operations
consisting primarily of financial advisory fees, legal fees,
accounting fees, tax services and
information systems infrastructure duplication, and financing and
related costs to redistribute debt and secure investment grade
ratings for both the North American Grocery Business and the Global
Snacks Business.
|
(3)
|
Restructuring Program costs represent non-recurring
restructuring and related implementation costs reflecting primarily
severance, asset disposals and other manufacturing related
non-recurring costs.
|
(4)
|
Includes
the favorable foreign currency impact on Kraft Foods foreign
denominated debt and interest expense due to the strength of the
U.S. dollar.
|
(5)
|
Does not
cross-foot due to rounding.
|
Kraft
Foods Inc. and Subsidiaries
|
|
Condensed
Consolidated Statements of Earnings
|
|
For the
Six Months Ended June 30,
|
Schedule
7
|
(in
millions of dollars, except per share data) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
As
Reported (GAAP)
|
|
|
|
2012
|
|
2011
|
|
%
Change
Fav /
(Unfav)
|
|
|
|
|
|
|
|
|
Net
revenues
|
|
$26,379
|
|
$26,451
|
|
(0.3)%
|
|
|
|
|
|
|
|
|
Cost of
sales
|
|
16,842
|
|
16,944
|
|
0.6%
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
9,537
|
|
9,507
|
|
0.3%
|
|
|
|
|
|
|
|
|
|
Gross
profit margin
|
|
36.2%
|
|
35.9%
|
|
|
|
|
|
|
|
|
|
|
Selling,
general and administrative expenses
|
|
5,676
|
|
5,941
|
|
4.5%
|
|
|
|
|
|
|
|
|
Asset
impairment and exit costs
|
|
182
|
|
-
|
|
(100.0)%
|
|
|
|
|
|
|
|
|
Amortization of intangibles
|
|
109
|
|
114
|
|
4.4%
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
3,570
|
|
3,452
|
|
3.4%
|
|
|
|
|
|
|
|
|
|
Operating
income margin
|
|
13.5%
|
|
13.1%
|
|
|
|
|
|
|
|
|
|
|
Interest
and other expense, net
|
|
982
|
|
887
|
|
(10.7)%
|
|
|
|
|
|
|
|
|
|
Earnings
before income taxes
|
|
2,588
|
|
2,565
|
|
0.9%
|
|
|
|
|
|
|
|
|
Provision
for income taxes
|
|
735
|
|
787
|
|
6.6%
|
|
|
|
|
|
|
|
|
Effective
tax rate
|
|
28.4%
|
|
30.7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
earnings
|
|
$
1,853
|
|
$
1,778
|
|
4.2%
|
|
|
|
|
|
|
|
|
Noncontrolling interest
|
|
11
|
|
3
|
|
(100.0+)%
|
|
|
|
|
|
|
|
|
|
Net
earnings attributable to Kraft Foods
|
|
$
1,842
|
|
$
1,775
|
|
3.8%
|
|
|
|
|
|
|
|
|
Per share
data:
|
|
|
|
|
|
|
|
Basic
earnings per share attributable to Kraft Foods
|
$
1.04
|
|
$
1.01
|
|
3.0%
|
|
|
|
|
|
|
|
|
|
Diluted
earnings per share attributable to Kraft Foods
|
$
1.03
|
|
$
1.01
|
|
2.0%
|
|
|
|
|
|
|
|
|
Average
shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
1,775
|
|
1,759
|
|
(0.9)%
|
|
Diluted
|
|
1,785
|
|
1,766
|
|
(1.1)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kraft
Foods Inc. and Subsidiaries
|
|
Reconciliation of GAAP to Non-GAAP
Information
|
|
Net
Revenues
|
Schedule
8
|
For the
Six Months Ended June 30,
|
|
($ in
millions) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
%
Change
|
|
|
Organic
Growth Drivers
|
|
As
Reported (GAAP)
|
|
Impact
of
Divestitures (1)
|
|
Impact of
Accounting Calendar Changes
|
|
Impact of
Currency
|
|
Organic
(Non-GAAP)
|
|
|
As
Reported (GAAP)
|
|
Organic
(Non-GAAP)
|
|
|
Vol /
Mix
|
|
Price
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
Beverages
|
$
1,486
|
|
$
-
|
|
$
-
|
|
$
-
|
|
$
1,486
|
|
|
(7.1)%
|
|
(1.8)%
|
|
|
(3.6)pp
|
|
1.8pp
|
U.S.
Cheese
|
1,832
|
|
-
|
|
-
|
|
-
|
|
1,832
|
|
|
4.7%
|
|
4.7%
|
|
|
(3.2)
|
|
7.9
|
U.S.
Convenient Meals
|
1,710
|
|
-
|
|
-
|
|
-
|
|
1,710
|
|
|
2.2%
|
|
2.2%
|
|
|
0.2
|
|
2.0
|
U.S.
Grocery
|
1,841
|
|
-
|
|
-
|
|
-
|
|
1,841
|
|
|
4.2%
|
|
4.2%
|
|
|
0.3
|
|
3.9
|
U.S.
Snacks
|
3,095
|
|
-
|
|
-
|
|
-
|
|
3,095
|
|
|
3.1%
|
|
3.1%
|
|
|
(4.3)
|
|
7.4
|
Canada
& N.A. Foodservice
|
2,439
|
|
-
|
|
-
|
|
45
|
|
2,484
|
|
|
(1.0)%
|
|
1.0%
|
|
|
(2.3)
|
|
3.3
|
Kraft
Foods North America
|
$
12,403
|
|
$
-
|
|
$
-
|
|
$
45
|
|
$
12,448
|
|
|
1.2%
|
|
2.3%
|
|
|
(2.4)
|
|
4.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kraft
Foods Europe
|
6,155
|
|
-
|
|
-
|
|
380
|
|
6,535
|
|
|
(5.9)%
|
|
4.2%
|
|
|
1.6
|
|
2.6
|
Kraft
Foods Developing Markets
|
7,821
|
|
-
|
|
-
|
|
459
|
|
8,280
|
|
|
2.2%
|
|
9.5%
|
|
|
3.0
|
|
6.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kraft
Foods
|
$
26,379
|
|
$
-
|
|
$
-
|
|
$
884
|
|
$
27,263
|
|
|
(0.3)%
|
|
4.9%
|
|
|
0.2pp
|
|
4.7pp
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
Beverages
|
$
1,600
|
|
$
(87)
|
|
$
-
|
|
$
-
|
|
$
1,513
|
|
|
|
|
|
|
|
|
|
|
U.S.
Cheese
|
1,749
|
|
-
|
|
-
|
|
-
|
|
1,749
|
|
|
|
|
|
|
|
|
|
|
U.S.
Convenient Meals
|
1,673
|
|
-
|
|
-
|
|
-
|
|
1,673
|
|
|
|
|
|
|
|
|
|
|
U.S.
Grocery
|
1,767
|
|
-
|
|
-
|
|
-
|
|
1,767
|
|
|
|
|
|
|
|
|
|
|
U.S.
Snacks
|
3,002
|
|
-
|
|
-
|
|
-
|
|
3,002
|
|
|
|
|
|
|
|
|
|
|
Canada
& N.A. Foodservice
|
2,463
|
|
(4)
|
|
-
|
|
-
|
|
2,459
|
|
|
|
|
|
|
|
|
|
|
Kraft
Foods North America
|
$
12,254
|
|
$
(91)
|
|
$
-
|
|
$
-
|
|
$
12,163
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kraft
Foods Europe
|
6,541
|
|
-
|
|
(269)
|
|
-
|
|
6,272
|
|
|
|
|
|
|
|
|
|
|
Kraft
Foods Developing Markets
|
7,656
|
|
-
|
|
(92)
|
|
-
|
|
7,564
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kraft
Foods
|
$
26,451
|
|
$
(91)
|
|
$
(361)
|
|
$
-
|
|
$
25,999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Impact of
divestitures includes for reporting purposes Starbucks CPG
business.
|
Kraft
Foods Inc. and Subsidiaries
|
|
Operating
Income by Reportable Segments
|
Schedule
9
|
For the
Six Months Ended June 30,
|
|
($ in
millions) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011
Impacts
|
|
2012
Impacts
|
|
|
|
|
|
2011
Operating Income - As Reported (GAAP)
|
|
Integration
Program
costs (1)
|
|
Impact
of
Divestitures (2)
|
|
Impact of
Accounting Calendar Changes
|
|
Integration Program costs (1)
|
|
Asset
Impairment & Exit costs (3)
|
|
Impact of
Currency
|
|
Spin-Off
Costs(4)
|
|
2012-2014
Restructuring
Program costs(5)
|
|
Operations
|
|
2012
Operating Income -
As
Reported (GAAP)
|
|
%
Change
|
Segment
Operating Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
Beverages
|
$
299
|
|
$
-
|
|
$
(13)
|
|
$
-
|
|
$
-
|
|
$
-
|
|
$
-
|
|
$
-
|
|
$
(17)
|
|
$
(37)
|
|
$
232
|
|
(22.4)%
|
U.S.
Cheese
|
277
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(45)
|
|
91
|
|
323
|
|
16.6%
|
U.S.
Convenient Meals
|
204
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(12)
|
|
30
|
|
222
|
|
8.8%
|
U.S.
Grocery
|
671
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(17)
|
|
36
|
|
690
|
|
2.8%
|
U.S.
Snacks
|
385
|
|
15
|
|
-
|
|
-
|
|
(2)
|
|
-
|
|
-
|
|
-
|
|
(46)
|
|
50
|
|
402
|
|
4.4%
|
Canada
& N.A. Foodservice
|
339
|
|
7
|
|
(2)
|
|
-
|
|
1
|
|
-
|
|
(8)
|
|
-
|
|
(27)
|
|
(10)
|
|
300
|
|
(11.5)%
|
Kraft
Foods North America
|
$
2,175
|
|
$
22
|
|
$
(15)
|
|
$
-
|
|
$
(1)
|
|
$
-
|
|
$
(8)
|
|
$
-
|
|
$
(164)
|
|
$
160
|
|
$
2,169
|
|
(0.3)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kraft
Foods Europe
|
723
|
|
109
|
|
-
|
|
(41)
|
|
(36)
|
|
-
|
|
(50)
|
|
-
|
|
-
|
|
75
|
|
780
|
|
7.9%
|
Kraft
Foods Developing Markets
|
923
|
|
90
|
|
-
|
|
(10)
|
|
(39)
|
|
(21)
|
|
(40)
|
|
-
|
|
(5)
|
|
171
|
|
1,069
|
|
15.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized
G/(L) on Hedging Activities
|
(38)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
85
|
|
47
|
|
|
HQ
Pension
|
(86)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(61)
|
|
(147)
|
|
|
General
Corporate Expenses
|
(131)
|
|
19
|
|
-
|
|
-
|
|
(2)
|
|
-
|
|
7
|
|
(139)
|
|
-
|
|
7
|
|
(239)
|
|
|
Amortization of Intangibles
|
(114)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
7
|
|
-
|
|
-
|
|
(2)
|
|
(109)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kraft
Foods
|
$
3,452
|
|
$
240
|
|
$
(15)
|
|
$
(51)
|
|
$
(78)
|
|
$
(21)
|
|
$
(84)
|
|
$(139)
|
|
$
(169)
|
|
$
435
|
|
$
3,570
|
|
3.4%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Integration Program costs are defined as the costs
associated with combining the Kraft Foods and Cadbury businesses,
and are separate from those costs associated with the acquisition.
For the six months ended June 30, 2012, $8 million was recorded in Cost of Sales and $70
million was recorded in Selling, General and Administrative
expenses. For the six months ended June 30, 2011, $22 million was
recorded in Cost of Sales and $218 million was recorded
in Selling, General and Administrative
expenses.
|
(2)
|
Impact of
divestitures includes for reporting purposes Starbucks CPG
business.
|
(3)
|
Includes
an asset impairment charge related to a trademark in
Japan.
|
(4)
|
Spin-Off
Costs represent non-recurring transaction and transition costs
associated with preparing the businesses for independent operations
consisting primarily of financial advisory fees, legal fees,
accounting fees, tax services and
information systems infrastructure duplication.
|
(5)
|
Restructuring Program costs represent non-recurring
restructuring and related implementation costs reflecting primarily
severance, asset disposals and other manufacturing related
non-recurring costs.
|
Kraft
Foods Inc. and Subsidiaries
|
|
Reconciliation of GAAP to Non-GAAP
Information
|
|
Operating
Income
|
Schedule
10
|
For the
Six Months Ended June 30,
|
|
($ in
millions) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As
Reported (GAAP)
|
|
Integration Program costs (1)
|
|
Spin-Off
Costs (2)
|
|
2012-2014
Restructuring
Program costs (3)
|
|
Adjusted
(Non-GAAP)
|
2012
|
|
|
|
|
|
|
|
|
|
|
Net
Revenues
|
|
$26,379
|
|
$
-
|
|
$
-
|
|
$
-
|
|
$
26,379
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Income
|
|
$
3,570
|
|
$
78
|
|
$
139
|
|
$
169
|
|
$
3,956
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Income Margin
|
|
13.5%
|
|
|
|
|
|
|
|
15.0%
|
|
|
|
|
|
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
Net
Revenues
|
|
$26,451
|
|
$
-
|
|
$
-
|
|
$
-
|
|
$
26,451
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Income
|
|
$
3,452
|
|
$
240
|
|
$
-
|
|
$
-
|
|
$
3,692
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Income Margin
|
|
13.1%
|
|
|
|
|
|
|
|
14.0%
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Integration Program costs are defined as the costs
associated with combining the Kraft Foods and Cadbury businesses, and are separate from those costs
associated with the acquisition.
|
(2)
|
Spin-Off
Costs represent non-recurring transaction and transition costs
associated with preparing the businesses for independent
operations consisting primarily of
financial advisory fees, legal fees, accounting fees, tax services
and information systems infrastructure duplication.
|
(3)
|
Restructuring Program costs represent non-recurring
restructuring and related implementation costs reflecting primarily
severance, asset disposals and
other manufacturing related non-recurring costs.
|
Kraft
Foods Inc. and Subsidiaries
|
|
Reconciliation of GAAP to Non-GAAP
Information
|
|
Diluted
EPS
|
Schedule
11
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
EPS
|
|
%
Growth
|
|
|
|
|
|
|
|
|
|
Diluted
EPS Attributable to Kraft Foods for the Six
|
|
|
|
|
|
|
|
Months
Ended June 30, 2011 (GAAP)
|
|
|
|
$
1.01
|
|
|
|
Integration Program costs (1)
|
|
|
|
0.13
|
|
|
|
Operating EPS for the Six Months Ended June 30,
2011 (Non-GAAP)
|
|
1.14
|
|
|
|
|
|
|
|
|
|
|
|
Increases
in operations
|
|
|
|
0.12
|
|
|
|
Change in
unrealized gains/losses on hedging activities
|
|
|
|
0.03
|
|
|
|
Gain on
sale of property
|
|
|
|
0.02
|
|
|
|
Accounting
calendar changes
|
|
|
|
(0.02)
|
|
|
|
Decreased
operating income from the Starbucks CPG business cessation
(2)
|
|
(0.01)
|
|
|
|
Asset
impairment change
|
|
|
|
(0.01)
|
|
|
|
Unfavorable foreign currency
(3)
|
|
|
|
(0.02)
|
|
|
|
Lower
interest and other expense, net (4)
|
|
|
|
0.02
|
|
|
|
Changes in
taxes
|
|
|
|
(0.01)
|
|
|
|
Higher
shares outstanding
|
|
|
|
(0.01)
|
|
|
|
Operating EPS for the Six Months Ended June 30,
2012 (Non-GAAP)
|
|
1.25
|
|
9.6%
|
|
Integration Program costs (1)
|
|
|
|
(0.04)
|
|
|
|
Spin-Off
Costs (5)
|
|
|
|
(0.12)
|
|
|
|
2012-2014
Restructuring Program costs (6)
|
|
|
|
(0.06)
|
|
|
|
Diluted
EPS Attributable to Kraft Foods for the Six
|
|
|
|
|
|
|
|
Months
Ended June 30, 2012 (GAAP)
|
|
|
|
$
1.03
|
|
2.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Integration Program costs are defined as the costs
associated with combining the Kraft Foods and Cadbury
businesses, and are separate from those
costs associated with the acquisition. Integration Program costs
were $78 million, or $73 million
after-tax including certain tax costs associated with the
integration of Cadbury, for the
six months ended June 30, 2012, as compared to $240 million, or
$234 million after-tax for the six months ended June 30, 2011.
|
(2)
|
Effective
March 1, 2011 Starbucks unilaterally took control of the sale and
distribution of the packaged coffee business in grocery stores and other channels by
terminating its agreements with Kraft Foods and in a manner
that Kraft Foods believes violates the
terms of those agreements.
|
(3)
|
Includes
the favorable foreign currency impact on Kraft Foods foreign
denominated debt and interest expense due to the strength of the U.S. dollar.
|
(4)
|
Excludes
financing costs/other fees related to our planned
Spin-Off.
|
(5)
|
Spin-Off
Costs represent non-recurring transaction and transition costs
associated with preparing the businesses for independent operations consisting primarily of
financial advisory fees, legal fees, accounting fees, tax
services and information systems
infrastructure duplication, and financing and related costs to
redistribute debt and secure investment grade ratings for both the North American
Grocery Business and the Global Snacks Business.
Spin-Off Costs for the six months ended
June 30, 2012 were $301 million, or $202 million after-tax and
include $162 million of pre-tax
financing and related costs recorded in interest and other expense,
net.
|
(6)
|
Restructuring Program costs for the six months ended
June 30, 2012 were $169 million, or $107 million after-tax
and represent non-recurring restructuring
and related implementation costs reflecting primarily
severance, asset disposals and
other manufacturing related non-recurring costs.
|
Kraft
Foods Inc. and Subsidiaries
|
|
Reconciliation of GAAP to Non-GAAP
Information
|
|
Diluted
Earnings Per Share
|
Schedule
12
|
Constant
Currency Growth
|
|
For the
Six Months Ended June 30,
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
%
Growth
|
|
|
As
Reported (GAAP)
|
|
Integration Program costs (1)
|
|
Spin-Off
Costs(2)
|
|
2012 -
2014
Restructuring
Program costs(3)
|
|
Operating
(Non-GAAP)
|
|
Currency
(4)
|
|
Operating
Constant FX
(Non-GAAP)
|
|
|
As
Reported EPS Growth (GAAP)
|
|
Operating
EPS
Growth
(Non-GAAP)
|
|
Operating
Constant
FX
EPS
Growth
(Non-GAAP)
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
EPS attributable to Kraft Foods
|
|
$
1.03
|
|
$
0.04
|
|
$
0.12
|
|
$
0.06
|
|
$
1.25
|
|
$
0.02
|
|
$
1.27
|
|
|
2.0%
|
|
9.6%
|
|
11.4%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
EPS attributable to Kraft Foods
|
|
$
1.01
|
|
$
0.13
|
|
$
-
|
|
$
-
|
|
$
1.14
|
|
$
-
|
|
$
1.14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Integration Program costs are defined as the costs
associated with combining the Kraft Foods and Cadbury businesses,
and are separate from those costs associated with the
acquisition.
|
(2)
|
Spin-Off
Costs represent non-recurring transaction and transition costs
associated with preparing the businesses for independent operations
consisting primarily of financial advisory fees, legal fees,
accounting fees, tax services and
information systems infrastructure duplication, and financing and
related costs to redistribute debt and secure investment grade
ratings for both the North American Grocery Business and the Global
Snacks Business.
|
(3)
|
Restructuring Program costs represent non-recurring
restructuring and related implementation costs reflecting primarily
severance, asset disposals and other manufacturing related
non-recurring costs.
|
(4)
|
Includes
the favorable foreign currency impact on Kraft Foods foreign
denominated debt and interest expense due to the strength of the
U.S. dollar.
|
Kraft
Foods Inc. and Subsidiaries
|
|
Condensed
Consolidated Balance Sheets
|
|
($ in
millions) (Unaudited)
|
Schedule
13
|
|
|
|
|
|
|
|
|
June
30,
|
|
December
31,
|
|
June
30,
|
|
|
2012
|
|
2011
|
|
2011
|
|
ASSETS
|
|
|
|
|
|
|
Cash and
cash equivalents
|
$
4,643
|
|
$
1,974
|
|
$
2,267
|
|
Receivables, net
|
6,642
|
|
6,361
|
|
6,830
|
|
Inventories, net
|
6,165
|
|
5,706
|
|
6,414
|
|
Other
current assets
|
2,381
|
|
2,161
|
|
1,985
|
|
Property,
plant and equipment, net
|
13,757
|
|
13,813
|
|
14,216
|
|
Goodwill
|
37,147
|
|
37,297
|
|
39,063
|
|
Intangible
assets, net
|
24,981
|
|
25,186
|
|
26,509
|
|
Other
assets
|
1,398
|
|
1,339
|
|
1,743
|
|
|
|
|
|
|
|
|
TOTAL
ASSETS
|
$
97,114
|
|
$
93,837
|
|
$
99,027
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
Short-term
borrowings
|
$
245
|
|
$
182
|
|
$
1,242
|
|
Current
portion of long-term debt
|
1,923
|
|
3,654
|
|
4,918
|
|
Accounts
payable
|
5,161
|
|
5,525
|
|
5,308
|
|
Other
current liabilities
|
8,725
|
|
9,084
|
|
8,812
|
|
Long-term
debt
|
28,081
|
|
23,095
|
|
23,420
|
|
Deferred
income taxes
|
6,807
|
|
6,738
|
|
7,993
|
|
Accrued
pension costs
|
3,367
|
|
3,597
|
|
1,836
|
|
Accrued
postretirement health care costs
|
3,239
|
|
3,238
|
|
3,001
|
|
Other
liabilities
|
3,318
|
|
3,396
|
|
3,386
|
|
|
|
|
|
|
|
|
TOTAL
LIABILITIES
|
60,866
|
|
58,509
|
|
59,916
|
|
|
|
|
|
|
|
|
TOTAL
EQUITY
|
36,248
|
|
35,328
|
|
39,111
|
|
|
|
|
|
|
|
|
TOTAL
LIABILITIES AND EQUITY
|
$
97,114
|
|
$
93,837
|
|
$
99,027
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE Kraft Foods Inc.