Upgrade to SI Premium - Free Trial

Kraft Heinz Reports Fourth Quarter and Full Year 2021 Results

February 16, 2022 7:00 AM

Strategic Transformation Powered Another Year of Outstanding Performance

Strengthened Balance Sheet and Strong Free Cash Flow(1) Generation Underscores Advancing Credit Quality

PITTSBURGH & CHICAGO--(BUSINESS WIRE)-- The Kraft Heinz Company (Nasdaq: KHC) (“Kraft Heinz” or the “Company”) today reported financial results for the fourth quarter and full year 2021.

“Our strategic transformation has powered another year of outstanding performance,” said Kraft Heinz CEO Miguel Patricio. “Our achievements are proof that our scale and agility have led to better results and greater relevance with customers and consumers. We are generating efficiencies to fuel incremental investments in our business, which, along with successful pricing, are mitigating inflationary pressures. I'm proud of our incredible team and have great confidence that we will build on our momentum in 2022.”

Net Sales

In millions

Net Sales

Organic Net Sales(1) Growth

December 25,

2021

December 26,

2020

% Chg vs

PY

YoY Growth

Rate

Price

Volume/

Mix

For the Three Months Ended

United States

$

4,737

$

5,082

(6.8)%

3.0%

3.6 pp

(0.6) pp

International

1,501

1,410

6.5%

6.8%

4.0 pp

2.8 pp

Canada

471

447

5.2%

3.4%

5.2 pp

(1.8) pp

Kraft Heinz

$

6,709

$

6,939

(3.3)%

3.9%

3.8 pp

0.1 pp

For the Year Ended

United States

$

18,604

$

19,204

(3.1)%

1.6%

2.1 pp

(0.5) pp

International

5,691

5,341

6.5%

3.1%

2.6 pp

0.5 pp

Canada

1,747

1,640

6.5%

(0.4)%

2.9 pp

(3.3) pp

Kraft Heinz

$

26,042

$

26,185

(0.5)%

1.8%

2.3 pp

(0.5) pp

Net Income/(Loss) and Diluted EPS

In millions, except per share data

For the Three Months Ended

For the Year Ended

December 25,

2021

December 26,

2020

% Chg vs

PY

December 25,

2021

December 26,

2020

% Chg vs

PY

Gross Profit

$

2,162

$

2,523

(14.3)%

$

8,682

$

9,177

(5.4)%

Operating income/(loss)

(20)

1,550

(101.2)%

3,460

2,128

62.6%

Net income/(loss)

(255)

1,034

(124.6)%

1,024

361

183.7%

Net income/(loss) attributable to common shareholders

(257)

1,032

(124.8)%

1,012

356

184.5%

Diluted EPS

$

(0.21)

$

0.84

(125.0)%

$

0.82

$

0.29

182.8%

Adjusted EPS(1)

0.79

0.80

(1.3)%

2.93

2.88

1.7%

Adjusted EBITDA(1)

$

1,606

$

1,788

(10.2)%

$

6,371

$

6,669

(4.5)%

Q4 2021 Financial Summary

Outlook

The Company expects to deliver strong financial performance in 2022. The Company currently expects a low-single-digit percentage increase in 2022 Organic Net Sales(4) versus the prior year period, reflecting continued stronger consumption versus pre-pandemic levels. Adjusted EBITDA(4) is expected to be in the range of $5.8 billion to $6.0 billion, reflecting a 53rd week in 2022, the impact of divestitures versus the prior year, strong Organic Net Sales as well as the Company's ongoing efforts to manage inflationary pressures as it continues to invest in long-term growth.

End Notes

(1)

Organic Net Sales, Adjusted EBITDA, Adjusted EPS, Constant Currency Adjusted EBITDA, and Free Cash Flow are non-GAAP financial measures. Please see discussion of non-GAAP financial measures and the reconciliations at the end of this press release for more information.

(2)

In November 2021, the Company closed a transaction with an affiliate of Groupe Lactalis that included the sale of certain assets in the Company’s global cheese businesses as well as the grant of perpetual licenses for the Kraft and Velveeta brands for certain cheese products and a three-year transitional license for the Philadelphia brand (the “Cheese Transaction”).

(3)

The Company's key commodities in the United States and Canada are dairy, meat, and coffee.

(4)

Full year 2022 guidance for Organic Net Sales and Adjusted EBITDA is provided on a non-GAAP basis only because certain information necessary to calculate the most comparable GAAP measure is unavailable due to the uncertainty and inherent difficulty of predicting the occurrence and the future financial statement impact of such items impacting comparability, including, but not limited to, the impact of currency, acquisitions and divestitures, divestiture-related license income, restructuring expenses, deal costs, unrealized losses/(gains) on commodity hedges, impairment losses, certain non-ordinary course legal and regulatory matters, and equity award compensation expense, among other items. Therefore, as a result of the uncertainty and variability of the nature and amount of future adjustments, which could be significant, the Company is unable to provide a reconciliation of these measures without unreasonable effort.

Earnings Discussion and Webcast Information

A pre-recorded management discussion of The Kraft Heinz Company's fourth quarter and full year 2021 earnings is available at ir.kraftheinzcompany.com. The Company will host a live question and answer session beginning today at 9:00 a.m. Eastern Standard Time. A webcast of the session will be accessible at ir.kraftheinzcompany.com.

ABOUT THE KRAFT HEINZ COMPANY

We are driving transformation at The Kraft Heinz Company (Nasdaq: KHC), inspired by our Purpose, Let’s Make Life Delicious. Consumers are at the center of everything we do. With 2021 net sales of approximately $26 billion, we are committed to growing our iconic and emerging food and beverage brands on a global scale. We leverage our scale and agility to unleash the full power of Kraft Heinz across a portfolio of six consumer-driven product platforms. As global citizens, we’re dedicated to making a sustainable, ethical impact while helping feed the world in healthy, responsible ways. Learn more about our journey by visiting www.kraftheinzcompany.com or following us on LinkedIn and Twitter.

Forward-Looking Statements

This press release contains a number of forward-looking statements. Words such as “plan,” "believe," "anticipate," "reflect," "invest," "see," "make," "expect," "deliver," "drive," “improve,” “intend,” "assess," "remain," "evaluate," “establish,” “focus,” “build,” “turn,” “expand,” “leverage,” "grow," "will," "maintain," "manage," and variations of such words and similar future or conditional expressions are intended to identify forward-looking statements. Examples of forward-looking statements include, but are not limited to, statements regarding the Company's plans, impacts of accounting standards and guidance, growth, legal matters, taxes, costs and cost savings, impairments, dividends, expectations, investments, innovations, opportunities, capabilities, execution, initiatives, and pipeline. These forward-looking statements reflect management's current expectations and are not guarantees of future performance and are subject to a number of risks and uncertainties, many of which are difficult to predict and beyond the Company's control.

Important factors that may affect the Company's business and operations and that may cause actual results to differ materially from those in the forward-looking statements include, but are not limited to, the impacts of COVID-19 and government and consumer responses; operating in a highly competitive industry; the Company’s ability to correctly predict, identify, and interpret changes in consumer preferences and demand, to offer new products to meet those changes, and to respond to competitive innovation; changes in the retail landscape or the loss of key retail customers; changes in the Company's relationships with significant customers or suppliers, or in other business relationships; the Company’s ability to maintain, extend, and expand its reputation and brand image; the Company’s ability to leverage its brand value to compete against private label products; the Company’s ability to drive revenue growth in its key product categories or platforms, increase its market share, or add products that are in faster-growing and more profitable categories; product recalls or other product liability claims; climate change and legal or regulatory responses; the Company’s ability to identify, complete, or realize the benefits from strategic acquisitions, alliances, divestitures, joint ventures, or other investments; the Company's ability to successfully execute its strategic initiatives; the impacts of the Company's international operations; the Company's ability to protect intellectual property rights; the Company's ownership structure; the Company’s ability to realize the anticipated benefits from prior or future streamlining actions to reduce fixed costs, simplify or improve processes, and improve its competitiveness; the Company's level of indebtedness, as well as our ability to comply with covenants under our debt instruments; additional impairments of the carrying amounts of goodwill or other indefinite-lived intangible assets; foreign exchange rate fluctuations; volatility in commodity, energy, and other input costs; volatility in the market value of all or a portion of the commodity derivatives we use; compliance with laws and regulations and related legal claims or regulatory enforcement actions; failure to maintain an effective system of internal controls; a downgrade in the Company's credit rating; the impact of future sales of the Company's common stock in the public market; the Company’s ability to continue to pay a regular dividend and the amounts of any such dividends; unanticipated business disruptions and natural events in the locations in which the Company or the Company's customers, suppliers, distributors, or regulators operate; economic and political conditions in the United States and in various other nations where the Company does business; changes in the Company's management team or other key personnel and the Company's ability to hire or retain key personnel or a highly skilled and diverse global workforce; risks associated with information technology and systems, including service interruptions, misappropriation of data, or breaches of security; increased pension, labor, and people-related expenses; changes in tax laws and interpretations; volatility of capital markets and other macroeconomic factors; and other factors. For additional information on these and other factors that could affect the Company's forward-looking statements, see the Company's risk factors, as they may be amended from time to time, set forth in its filings with the Securities and Exchange Commission. The Company disclaims and does not undertake any obligation to update, revise, or withdraw any forward-looking statement in this press release, except as required by applicable law or regulation.

Non-GAAP Financial Measures

The non-GAAP financial measures provided should be viewed in addition to, and not as an alternative for, results prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) that are presented in this press release.

To supplement the financial information provided, the Company has presented Organic Net Sales, Adjusted EBITDA, Constant Currency Adjusted EBITDA, Adjusted EPS, and Free Cash Flow, which are considered non-GAAP financial measures. The non-GAAP financial measures presented may differ from similarly titled non-GAAP financial measures presented by other companies, and other companies may not define these non-GAAP financial measures in the same way. These measures are not substitutes for their comparable GAAP financial measures, such as net sales, net income/(loss), diluted earnings per share ("EPS"), net cash provided by/(used for) operating activities, or other measures prescribed by GAAP, and there are limitations to using non-GAAP financial measures.

Management uses these non-GAAP financial measures to assist in comparing the Company's performance on a consistent basis for purposes of business decision making by removing the impact of certain items that management believes do not directly reflect the Company's underlying operations. Management believes that presenting the Company's non-GAAP financial measures (i.e., Organic Net Sales, Adjusted EBITDA, Constant Currency Adjusted EBITDA, Adjusted EPS, and Free Cash Flow) is useful to investors because it (i) provides investors with meaningful supplemental information regarding financial performance by excluding certain items, (ii) permits investors to view performance using the same tools that management uses to budget, make operating and strategic decisions, and evaluate historical performance, and (iii) otherwise provides supplemental information that may be useful to investors in evaluating the Company's results. The Company believes that the presentation of these non-GAAP financial measures, when considered together with the corresponding GAAP financial measures and the reconciliations to those measures, provides investors with additional understanding of the factors and trends affecting the Company's business than could be obtained absent these disclosures.

Organic Net Sales is defined as net sales excluding, when they occur, the impact of currency, acquisitions and divestitures, and a 53rd week of shipments. The Company calculates the impact of currency on net sales by holding exchange rates constant at the previous year's exchange rate, with the exception of highly inflationary subsidiaries, for which the Company calculates the previous year's results using the current year's exchange rate. Organic Net Sales is a tool that can assist management and investors in comparing the Company's performance on a consistent basis by removing the impact of certain items that management believes do not directly reflect the Company's underlying operations.

Adjusted EBITDA is defined as net income/(loss) from continuing operations before interest expense, other expense/(income), provision for/(benefit from) income taxes, and depreciation and amortization (excluding restructuring activities); in addition to these adjustments, the Company excludes, when they occur, the impacts of divestiture-related license income (e.g., income related to the sale of licenses in connection with the Cheese Transaction), restructuring activities, deal costs, unrealized losses/(gains) on commodity hedges, impairment losses, certain non-ordinary course legal and regulatory matters, and equity award compensation expense (excluding restructuring activities). The Company also presents Adjusted EBITDA on a constant currency basis. The Company calculates the impact of currency on Adjusted EBITDA by holding exchange rates constant at the previous year's exchange rate, with the exception of highly inflationary subsidiaries, for which it calculates the previous year's results using the current year's exchange rate. Adjusted EBITDA and Constant Currency Adjusted EBITDA are tools that can assist management and investors in comparing the Company's performance on a consistent basis by removing the impact of certain items that management believes do not directly reflect the Company's underlying operations. In 2021, the Company revised the definition of Adjusted EBITDA to adjust for the impact of certain legal and regulatory matters arising outside the ordinary course of its business and divestiture-related license income, as management believes such matters, when they occur, do not directly reflect the Company's underlying operations.

Adjusted EPS is defined as diluted earnings per share excluding, when they occur, the impacts of restructuring activities, deal costs, unrealized losses/(gains) on commodity hedges, impairment losses, certain non-ordinary course legal and regulatory matters, losses/(gains) on the sale of a business, other losses/(gains) related to acquisitions and divestitures (e.g., tax and hedging impacts), nonmonetary currency devaluation (e.g., remeasurement gains and losses), debt prepayment and extinguishment costs, and certain significant discrete income tax items (e.g., U.S. and non-U.S. tax reform), and including when they occur, adjustments to reflect preferred stock dividend payments on an accrual basis. The Company believes Adjusted EPS provides important comparability of underlying operating results, allowing investors and management to assess operating performance on a consistent basis. In 2021, the Company revised the definition of Adjusted EPS to adjust for the impact of certain legal and regulatory matters arising outside the ordinary course of its business and certain significant discrete income tax items beyond U.S. tax reform, as management believes such matters, when they occur, do not directly reflect the Company's underlying operations.

Free Cash Flow is defined as net cash provided by/(used for) operating activities less capital expenditures. The Company believes Free Cash Flow provides a measure of the Company's core operating performance, the cash-generating capabilities of the Company's business operations, and is one factor used in determining the amount of cash available for debt repayments, dividends, acquisitions, share repurchases, and other corporate purposes. The use of this non-GAAP measure does not imply or represent the residual cash flow for discretionary expenditures since the Company has certain non-discretionary obligations such as debt service that are not deducted from the measure.

See the attached schedules for supplemental financial data, which includes the financial information, the non-GAAP financial measures and corresponding reconciliations to the comparable GAAP financial measures for the relevant periods.

Schedule 1

The Kraft Heinz Company

Consolidated Statements of Income

(in millions, except per share data)

(Unaudited)

For the Three Months Ended

For the Year Ended

December 25,

2021

December 26,

2020

December 25,

2021

December 26,

2020

Net sales

$

6,709

$

6,939

$

26,042

$

26,185

Cost of products sold

4,547

4,416

17,360

17,008

Gross profit

2,162

2,523

8,682

9,177

Selling, general and administrative expenses, excluding impairment losses

891

973

3,588

3,650

Goodwill impairment losses

53

318

2,343

Intangible asset impairment losses

1,238

1,316

1,056

Selling, general and administrative expenses

2,182

973

5,222

7,049

Operating income/(loss)

(20)

1,550

3,460

2,128

Interest expense

604

328

2,047

1,394

Other expense/(income)

(104)

(64)

(295)

(296)

Income/(loss) before income taxes

(520)

1,286

1,708

1,030

Provision for/(benefit from) income taxes

(265)

252

684

669

Net income/(loss)

(255)

1,034

1,024

361

Net income/(loss) attributable to noncontrolling interest

2

2

12

5

Net income/(loss) attributable to common shareholders

$

(257)

$

1,032

$

1,012

$

356

Basic shares outstanding

1,225

1,223

1,224

1,223

Diluted shares outstanding

1,225

1,230

1,236

1,228

Per share data applicable to common shareholders:

Basic earnings/(loss) per share

$

(0.21)

$

0.84

$

0.83

$

0.29

Diluted earnings/(loss) per share

(0.21)

0.84

0.82

0.29

Schedule 2

The Kraft Heinz Company

Reconciliation of Net Sales to Organic Net Sales

For the Three Months Ended

(dollars in millions)

(Unaudited)

Net Sales

Currency

Acquisitions

and

Divestitures

Organic Net

Sales

Price

Volume/Mix

December 25, 2021

United States

$

4,737

$

$

288

$

4,449

International

1,501

(6)

14

1,493

Canada

471

14

9

448

Kraft Heinz

$

6,709

$

8

$

311

$

6,390

December 26, 2020

United States

$

5,082

$

$

763

$

4,319

International

1,410

5

6

1,399

Canada

447

14

433

Kraft Heinz

$

6,939

$

5

$

783

$

6,151

Year-over-year growth rates

United States

(6.8)%

0.0 pp

(9.8) pp

3.0%

3.6 pp

(0.6) pp

International

6.5%

(0.9) pp

0.6 pp

6.8%

4.0 pp

2.8 pp

Canada

5.2%

3.5 pp

(1.7) pp

3.4%

5.2 pp

(1.8) pp

Kraft Heinz

(3.3)%

0.1 pp

(7.3) pp

3.9%

3.8 pp

0.1 pp

Schedule 3

The Kraft Heinz Company

Reconciliation of Net Sales to Organic Net Sales

For the Year Ended

(dollars in millions)

(Unaudited)

Net Sales

Currency

Acquisitions

and

Divestitures

Organic Net

Sales

Price

Volume/Mix

December 25, 2021

United States

$

18,604

$

$

1,937

$

16,667

International

5,691

205

23

5,463

Canada

1,747

114

49

1,584

Kraft Heinz

$

26,042

$

319

$

2,009

$

23,714

December 26, 2020

United States

$

19,204

$

$

2,801

$

16,403

International

5,341

22

20

5,299

Canada

1,640

49

1,591

Kraft Heinz

$

26,185

$

22

$

2,870

$

23,293

Year-over-year growth rates

United States

(3.1)%

0.0 pp

(4.7) pp

1.6%

2.1 pp

(0.5) pp

International

6.5%

3.4 pp

0.0 pp

3.1%

2.6 pp

0.5 pp

Canada

6.5%

7.0 pp

(0.1) pp

(0.4)%

2.9 pp

(3.3) pp

Kraft Heinz

(0.5)%

1.2 pp

(3.5) pp

1.8%

2.3 pp

(0.5) pp

Schedule 4

The Kraft Heinz Company

Reconciliation of Net Sales to Organic Net Sales

For the Three Months Ended

(dollars in millions)

(Unaudited)

Net Sales

Currency

Acquisitions

and

Divestitures

Organic Net

Sales

December 25, 2021

United States

$

4,737

$

$

288

$

4,449

International

1,501

4

14

1,483

Canada

471

21

8

442

Kraft Heinz

$

6,709

$

25

$

310

$

6,374

December 28, 2019

United States

$

4,702

$

$

685

$

4,017

International

1,377

7

6

1,364

Canada

457

12

445

Kraft Heinz

$

6,536

$

7

$

703

$

5,826

Year-over-year growth rates

United States

0.7%

0.0 pp

(10.0) pp

10.7%

International

9.0%

(0.3) pp

0.5 pp

8.8%

Canada

3.1%

4.6 pp

(0.7) pp

(0.8)%

Kraft Heinz

2.6%

0.2 pp

(7.0) pp

9.4%

Schedule 5

The Kraft Heinz Company

Reconciliation of Net Sales to Organic Net Sales

For the Year Ended

(dollars in millions)

(Unaudited)

Net Sales

Currency

Acquisitions

and

Divestitures

Organic Net

Sales

December 25, 2021

United States

$

18,604

$

$

1,937

$

16,667

International

5,691

84

23

5,584

Canada

1,747

98

49

1,600

Kraft Heinz

$

26,042

$

182

$

2,009

$

23,851

December 28, 2019

United States

$

17,844

$

$

2,590

$

15,254

International

5,251

28

37

5,186

Canada

1,882

255

1,627

Kraft Heinz

$

24,977

$

28

$

2,882

$

22,067

Year-over-year growth rates

United States

4.3%

0.0 pp

(5.0) pp

9.3%

International

8.4%

1.0 pp

(0.3) pp

7.7%

Canada

(7.2)%

5.1 pp

(10.6) pp

(1.7)%

Kraft Heinz

4.3%

0.6 pp

(4.4) pp

8.1%

Schedule 6

The Kraft Heinz Company

Reconciliation of Net Income/(Loss) to Adjusted EBITDA

(dollars in millions)

(Unaudited)

For the Three Months Ended

December 25,

2021

December 26,

2020

December 28,

2019

Net income/(loss)

$

(255)

$

1,034

$

183

Interest expense

604

328

326

Other expense/(income)

(104)

(64)

(59)

Provision for/(benefit from) income taxes

(265)

252

144

Operating income/(loss)

(20)

1,550

594

Depreciation and amortization (excluding restructuring activities)

233

233

255

Divestiture-related license income

(4)

Restructuring activities

32

3

46

Deal costs

3

(1)

Unrealized losses/(gains) on commodity hedges

29

(53)

(27)

Impairment losses

1,291

14

676

Equity award compensation expense (excluding restructuring activities)

42

42

20

Adjusted EBITDA

$

1,606

$

1,788

$

1,564

Segment Adjusted EBITDA:

United States

$

1,330

$

1,507

$

1,273

International

245

261

239

Canada

115

121

116

General corporate expenses

(84)

(101)

(64)

Adjusted EBITDA

$

1,606

$

1,788

$

1,564

Schedule 7

The Kraft Heinz Company

Reconciliation of Net Income/(Loss) to Adjusted EBITDA

(dollars in millions)

(Unaudited)

For the Year Ended

December 25,

2021

December 26,

2020

December 28,

2019

Net income/(loss)

$

1,024

$

361

$

1,933

Interest expense

2,047

1,394

1,361

Other expense/(income)

(295)

(296)

(952)

Provision for/(benefit from) income taxes

684

669

728

Operating income/(loss)

3,460

2,128

3,070

Depreciation and amortization (excluding restructuring activities)

910

955

985

Divestiture-related license income

(4)

Restructuring activities

84

15

102

Deal costs

11

8

19

Unrealized losses/(gains) on commodity hedges

17

(6)

(57)

Impairment losses

1,634

3,413

1,899

Certain non-ordinary course legal and regulatory matters

62

Equity award compensation expense (excluding restructuring activities)

197

156

46

Adjusted EBITDA

$

6,371

$

6,669

$

6,064

Segment Adjusted EBITDA:

United States

$

5,157

$

5,557

$

4,829

International

1,066

1,058

1,004

Canada

419

389

487

General corporate expenses

(271)

(335)

(256)

Adjusted EBITDA

$

6,371

$

6,669

$

6,064

Schedule 8

The Kraft Heinz Company

Reconciliation of Adjusted EBITDA to Constant Currency Adjusted EBITDA

For the Three Months Ended

(dollars in millions)

(Unaudited)

Adjusted EBITDA

Currency

Constant Currency

Adjusted EBITDA

December 25, 2021

United States

$

1,330

$

$

1,330

International

245

2

243

Canada

115

4

111

General corporate expenses

(84)

1

(85)

Kraft Heinz

$

1,606

$

7

$

1,599

December 26, 2020

United States

$

1,507

$

$

1,507

International

261

3

258

Canada

121

121

General corporate expenses

(101)

(101)

Kraft Heinz

$

1,788

$

3

$

1,785

Year-over-year growth rates

United States

(11.7)%

0.0 pp

(11.7)%

International

(6.4)%

(0.4) pp

(6.0)%

Canada

(4.5)%

3.0 pp

(7.5)%

General corporate expenses

(16.4)%

(0.9) pp

(15.5)%

Kraft Heinz

(10.2)%

0.2 pp

(10.4)%

Schedule 9

The Kraft Heinz Company

Reconciliation of Adjusted EBITDA to Constant Currency Adjusted EBITDA

For the Year Ended

(dollars in millions)

(Unaudited)

Adjusted EBITDA

Currency

Constant Currency

Adjusted EBITDA

December 25, 2021

United States

$

5,157

$

$

5,157

International

1,066

50

1,016

Canada

419

28

391

General corporate expenses

(271)

(2)

(269)

Kraft Heinz

$

6,371

$

76

$

6,295

December 26, 2020

United States

$

5,557

$

$

5,557

International

1,058

11

1,047

Canada

389

389

General corporate expenses

(335)

(335)

Kraft Heinz

$

6,669

$

11

$

6,658

Year-over-year growth rates

United States

(7.2)%

0.0 pp

(7.2)%

International

0.7%

3.7 pp

(3.0)%

Canada

7.8%

7.1 pp

0.7%

General corporate expenses

(19.1)%

0.6 pp

(19.7)%

Kraft Heinz

(4.5)%

0.9 pp

(5.4)%

Schedule 10

The Kraft Heinz Company

Reconciliation of Adjusted EBITDA to Constant Currency Adjusted EBITDA

For the Three Months Ended

(dollars in millions)

(Unaudited)

Adjusted EBITDA

Currency

Constant Currency

Adjusted EBITDA

December 25, 2021

United States

$

1,330

$

$

1,330

International

245

9

236

Canada

115

6

109

General corporate expenses

(84)

(1)

(83)

Kraft Heinz

$

1,606

$

14

$

1,592

December 28, 2019

United States

$

1,273

$

$

1,273

International

239

4

235

Canada

116

116

General corporate expenses

(64)

(64)

Kraft Heinz

$

1,564

$

4

$

1,560

Year-over-year growth rates

United States

4.5%

0.0 pp

4.5%

International

2.7%

2.2 pp

0.5%

Canada

(1.2)%

4.4 pp

(5.6)%

General corporate expenses

32.3%

1.0 pp

31.3%

Kraft Heinz

2.7%

0.7 pp

2.0%

Schedule 11

The Kraft Heinz Company

Reconciliation of Adjusted EBITDA to Constant Currency Adjusted EBITDA

For the Year Ended

(dollars in millions)

(Unaudited)

Adjusted EBITDA

Currency

Constant Currency

Adjusted EBITDA

December 25, 2021

United States

$

5,157

$

$

5,157

International

1,066

42

1,024

Canada

419

24

395

General corporate expenses

(271)

(3)

(268)

Kraft Heinz

$

6,371

$

63

$

6,308

December 28, 2019

United States

$

4,829

$

$

4,829

International

1,004

13

991

Canada

487

487

General corporate expenses

(256)

(256)

Kraft Heinz

$

6,064

$

13

$

6,051

Year-over-year growth rates

United States

6.8%

0.0 pp

6.8%

International

6.2%

2.9 pp

3.3%

Canada

(13.9)%

4.9 pp

(18.8)%

General corporate expenses

6.0%

1.2 pp

4.8%

Kraft Heinz

5.1%

0.9 pp

4.2%

Schedule 12

The Kraft Heinz Company

Reconciliation of Diluted EPS to Adjusted EPS

(Unaudited)

For the Three Months Ended

December 25,

2021

December 26,

2020

Diluted EPS

$

(0.21)

$

0.84

Restructuring activities(a)

0.02

(0.01)

Unrealized losses/(gains) on commodity hedges(b)

0.02

(0.03)

Impairment losses(c)

0.81

Losses/(gains) on sale of business(d)

(0.08)

(0.01)

Debt prepayment and extinguishment costs(e)

0.23

0.01

Adjusted EPS

$

0.79

$

0.80

(a)

Gross expenses/(income) included in restructuring activities were expenses of $32 million ($24 million after-tax) for the three months ended December 25, 2021 and income of $15 million ($13 million after-tax) for the three months ended December 26, 2020 and were recorded in the following income statement line items:

Cost of products sold included expenses of $9 million for the three months ended December 25, 2021 and income of $16 million for the three months ended December 26, 2020;

SG&A included expenses of $22 million for the three months ended December 25, 2021 and $19 million for the three months ended December 26, 2020; and

Other expense/(income) included expenses of $1 million for the three months ended December 25, 2021 and income of $18 million for the three months ended December 26, 2020.

(b)

Gross expenses/(income) included in unrealized losses/(gains) on commodity hedges were expenses of $29 million ($22 million after-tax) for the three months ended December 25, 2021 and income of $53 million ($39 million after-tax) for the three months ended December 26, 2020 and were recorded in cost of products sold.

(c)

Gross impairment losses included the following:

Goodwill impairment losses of $53 million ($53 million after-tax) for the three months ended December 25, 2021, which were recorded in SG&A;

Intangible asset impairment losses of $1.2 billion ($948 million after-tax) for the three months ended December 25, 2021, which were recorded in SG&A; and

Property, plant and equipment asset impairment losses of $14 million ($1 million after-tax) for the three months ended December 26, 2020, which were recorded in cost of products sold.

(d)

Gross expenses/(income) included in losses/(gains) on sale of business were income of $33 million ($99 million after-tax) for the three months ended December 25, 2021 and income of less than $1 million ($8 million after-tax) for the three months ended December 26, 2020 and were included in other expense/(income).

(e)

Gross expenses included in debt prepayment and extinguishment costs were $346 million ($278 million after-tax) for the three months ended December 25, 2021 and $15 million ($11 million after-tax) for the three months ended December 26, 2020 and were recorded in interest expense.

Schedule 13

The Kraft Heinz Company

Reconciliation of Diluted EPS to Adjusted EPS

(Unaudited)

For the Year Ended

December 25,

2021

December 26,

2020

Diluted EPS

$

0.82

$

0.29

Restructuring activities(a)

0.05

Unrealized losses/(gains) on commodity hedges(b)

0.01

Impairment losses(c)

1.07

2.59

Certain non-ordinary course legal and regulatory matters(d)

0.05

Losses/(gains) on sale of business(e)

0.15

(0.01)

Debt prepayment and extinguishment costs(f)

0.59

0.08

Certain significant discrete income tax items(g)

0.19

(0.07)

Adjusted EPS

$

2.93

$

2.88

(a)

Gross expenses/(income) included in restructuring activities were expenses of $84 million ($64 million after-tax) in 2021 and income of $2 million ($3 million after-tax) in 2020 and were recorded in the following income statement line items:

Cost of products sold included expenses of $13 million in 2021 and income of $20 million in 2020;

SG&A included expenses of $70 million in 2021 and $35 million in 2020; and

Other expense/(income) included expenses of $1 million in 2021 and income of $17 million in 2020.

(b)

Gross expenses/(income) included in unrealized losses/(gains) on commodity hedges were expenses of $17 million ($13 million after-tax) in 2021 and income of $6 million ($4 million after-tax) in 2020 and were recorded in cost of products sold.

(c)

Gross impairment losses included the following:

Goodwill impairment losses of $318 million ($318 million after-tax) in 2021 and $2.3 billion ($2.3 billion after-tax) in 2020, which were recorded in SG&A;

Intangible asset impairment losses of $1.3 billion ($1.0 billion after-tax) in 2021 and $1.1 billion ($829 million after-tax) in 2020, which were recorded in SG&A; and

Property, plant and equipment asset impairment losses of $14 million ($1 million after-tax) in 2020, which were recorded in cost of products sold.

(d)

Gross expenses included in certain non-ordinary course legal and regulatory matters were $62 million ($62 million after-tax) in 2021 and were recorded in SG&A.

(e)

Gross expenses/(income) included in losses/(gains) on sale of business were income of $44 million (expenses of $181 million after-tax) in 2021 and expenses of $2 million (income of $6 million after-tax) in 2020 and were recorded in other expense/(income).

(f)

Gross expenses included in debt prepayment and extinguishment costs were $917 million ($728 million after-tax) in 2021 and $124 million ($93 million after-tax) in 2020 and were recorded in interest expense.

(g)

Certain significant discrete income tax items were an expense of $235 million in 2021 and a benefit of $81 million in 2020. The impact in 2021 relates to the revaluation of our deferred tax balances due to an increase in U.K. tax rates. The benefit in 2020 relates to the revaluation of our deferred tax balances due to changes in state tax laws following U.S. tax reform and subsequent clarification or interpretation of state tax laws.

Schedule 14

The Kraft Heinz Company

Key Drivers of Change in Adjusted EPS

(Unaudited)

For the Three Months Ended

December 25,

2021

December 26,

2020

$ Change

Key drivers of change in Adjusted EPS:

Results of operations(a)

$

0.82

$

0.89

$

(0.07)

Results of divested operations

0.04

0.08

(0.04)

Interest expense

(0.16)

(0.20)

0.04

Other expense/(income)(b)

0.04

0.03

0.01

Effective tax rate

0.05

0.05

Adjusted EPS

$

0.79

$

0.80

$

(0.01)

(a)

Includes non-cash amortization of definite-lived intangible assets, which accounted for a negative impact to Adjusted EPS from results of operations of $0.04 for the three months ended December 25, 2021 and December 26, 2020.

(b)

Includes non-cash amortization of prior service credits, which accounted for a benefit to Adjusted EPS from other expense/(income) of $0.02 for the three months ended December 26, 2020.

Schedule 15

The Kraft Heinz Company

Key Drivers of Change in Adjusted EPS

(Unaudited)

For the Year Ended

December 25,

2021

December 26,

2020

$ Change

Key drivers of change in Adjusted EPS:

Results of operations(a)

$

3.08

$

3.16

$

(0.08)

Results of divested operations

0.24

0.34

(0.10)

Interest expense

(0.71)

(0.80)

0.09

Other expense/(income)(b)

0.16

0.18

(0.02)

Effective tax rate

0.18

0.18

Effect of dilutive equity awards(c)

(0.02)

(0.02)

Adjusted EPS

$

2.93

$

2.88

$

0.05

(a)

Includes non-cash amortization of definite-lived intangible assets, which accounted for a negative impact to Adjusted EPS from results of operations of $0.15 in 2021 and $0.17 in 2020.

(b)

Includes non-cash amortization of prior service credits, which accounted for a benefit to Adjusted EPS from other expense/(income) of $0.08 in 2020.

(c)

Represents the impact of changes in weighted average shares outstanding, primarily due to the dilutive effect of outstanding equity awards.

Schedule 16

The Kraft Heinz Company

Consolidated Balance Sheets

(in millions, except per share data)

(Unaudited)

December 25, 2021

December 26, 2020

ASSETS

Cash and cash equivalents

$

3,445

$

3,417

Trade receivables, net

1,957

2,063

Inventories

2,729

2,773

Prepaid expenses

136

132

Other current assets

716

574

Assets held for sale

11

1,863

Total current assets

8,994

10,822

Property, plant and equipment, net

6,806

6,876

Goodwill

31,296

33,089

Intangible assets, net

43,542

46,667

Other non-current assets

2,756

2,376

TOTAL ASSETS

$

93,394

$

99,830

LIABILITIES AND EQUITY

Commercial paper and other short-term debt

$

14

$

6

Current portion of long-term debt

740

230

Trade payables

4,753

4,304

Accrued marketing

804

946

Interest payable

268

358

Income taxes payable

541

114

Other current liabilities

1,944

2,086

Liabilities held for sale

17

Total current liabilities

9,064

8,061

Long-term debt

21,061

28,070

Deferred income taxes

10,536

11,462

Accrued postemployment costs

205

243

Long-term deferred income

1,534

6

Other non-current liabilities

1,542

1,745

TOTAL LIABILITIES

43,942

49,587

Redeemable noncontrolling interest

4

Equity:

Common stock, $0.01 par value

12

12

Additional paid-in capital

53,379

55,096

Retained earnings/(deficit)

(1,682)

(2,694)

Accumulated other comprehensive income/(losses)

(1,824)

(1,967)

Treasury stock, at cost

(587)

(344)

Total shareholders' equity

49,298

50,103

Noncontrolling interest

150

140

TOTAL EQUITY

49,448

50,243

TOTAL LIABILITIES AND EQUITY

$

93,394

$

99,830

Schedule 17

The Kraft Heinz Company

Consolidated Statements of Cash Flows

(in millions)

(Unaudited)

For the Year Ended

December 25, 2021

December 26, 2020

CASH FLOWS FROM OPERATING ACTIVITIES:

Net income/(loss)

$

1,024

$

361

Adjustments to reconcile net income/(loss) to operating cash flows:

Depreciation and amortization

910

969

Amortization of postemployment benefit plans prior service costs/(credits)

(7)

(122)

Divestiture-related license income

(4)

Equity award compensation expense

197

156

Deferred income tax provision/(benefit)

(1,042)

(343)

Postemployment benefit plan contributions

(27)

(27)

Goodwill and intangible asset impairment losses

1,634

3,399

Nonmonetary currency devaluation

6

Loss/(gain) on sale of business

(44)

2

Proceeds from sale of license

1,587

Loss on extinguishment of debt

917

124

Other items, net

(187)

(54)

Changes in current assets and liabilities:

Trade receivables

87

(26)

Inventories

(144)

(249)

Accounts payable

408

207

Other current assets

(32)

40

Other current liabilities

87

486

Net cash provided by/(used for) operating activities

5,364

4,929

CASH FLOWS FROM INVESTING ACTIVITIES:

Capital expenditures

(905)

(596)

Payments to acquire business, net of cash acquired

(74)

Settlement of net investment hedges

(28)

25

Proceeds from sale of business, net of cash disposed

5,014

Other investing activities, net

31

49

Net cash provided by/(used for) investing activities

4,038

(522)

CASH FLOWS FROM FINANCING ACTIVITIES:

Repayments of long-term debt

(6,202)

(4,697)

Proceeds from issuance of long-term debt

3,500

Debt prepayment and extinguishment costs

(924)

(116)

Proceeds from revolving credit facility

4,000

Repayments of revolving credit facility

(4,000)

Dividends paid

(1,959)

(1,958)

Other financing activities, net

(259)

(60)

Net cash provided by/(used for) financing activities

(9,344)

(3,331)

Effect of exchange rate changes on cash, cash equivalents, and restricted cash

(30)

62

Cash, cash equivalents, and restricted cash

Net increase/(decrease)

28

1,138

Balance at beginning of period

3,418

2,280

Balance at end of period

$

3,446

$

3,418

Schedule 18

The Kraft Heinz Company

Reconciliation of Net Cash Provided By/(Used for) Operating Activities to Free Cash Flow

(in millions)

(Unaudited)

For the Year Ended

December 25, 2021

December 26, 2020

Net cash provided by/(used for) operating activities

$

5,364

$

4,929

Capital expenditures

(905)

(596)

Free Cash Flow

$

4,459

$

4,333

Alex Abraham (media)

[email protected]

Christopher Jakubik, CFA (investors)

[email protected]

Source: The Kraft Heinz Company

Categories

Business Wire Press Releases

Next Articles