Upgrade to SI Premium - Free Trial

Mondelēz International Reports Q2 2023 Results

July 27, 2023 4:05 PM

Second Quarter Highlights

CHICAGO, July 27, 2023 (GLOBE NEWSWIRE) -- Mondelēz International, Inc. (Nasdaq: MDLZ) today reported its second quarter 2023 results.

“I am pleased with our second quarter results, which demonstrate broad-based strength across our business, with strong, profitable top-line growth in all regions and categories. Continuous reinvestment in our brands and capabilities, combined with ongoing price execution, cost discipline and strong volume/mix performance drove these results,” said Dirk Van de Put, Chairman and Chief Executive Officer. “We continue to drive robust consumer demand in our core categories across the vast majority of our businesses, and our teams continue to make significant progress against our portfolio reshaping initiatives as we remain focused on accelerating strong, sustainable growth. Our strong first-half performance and category resilience provides confidence to raise both our net revenue and earnings outlooks for the year.”

Net Revenue

$ in millionsReportedNet Revenues Organic Net Revenue Growth
Q2 2023 % Chgvs PY Q2 2023 Vol/Mix Pricing
Quarter 2
Latin America$1,228 40.2% 37.7% 2.6pp 35.1pp
Asia, Middle East & Africa 1,609 4.8 13.2 3.3pp 9.9
Europe 2,926 11.4 13.1 (4.5)pp 17.6
North America 2,744 22.7 12.4 2.0pp 10.4
Mondelēz International$8,507 17.0% 15.8% -pp 15.8pp
Emerging Markets$3,306 17.8% 23.3% 2.1pp 21.2pp
Developed Markets$5,201 16.4% 11.2% (1.2)pp 12.4pp
June Year-to-DateYTD 2023 YTD 2023
Latin America$2,439 43.3% 38.4% 5.0pp 33.4pp
Asia, Middle East & Africa 3,548 4.3 13.5 4.6pp 8.9
Europe 6,233 12.1 16.2 (1.5)pp 17.7
North America 5,453 24.7 14.8% 2.1pp 12.7
Mondelēz International$17,673 17.5% 17.7% 1.7pp 16.0pp
Emerging Markets$6,904 19.7% 24.3% 3.4pp 20.9pp
Developed Markets$10,769 16.2% 13.6% 0.7pp 12.9pp

Operating Income and Diluted EPS

$ in millions, except per share dataReported Adjusted
Q2 2023 vs PY(Rpt Fx) Q2 2023 vs PY(Rpt Fx) vs PY(Cst Fx)
Quarter 2
Gross Profit$3,354 27.0% $3,193 15.9% 19.7%
Gross Profit Margin 39.4% 3.1pp 37.5% (0.5)pp
Operating Income$1,425 53.7% $1,332 21.4% 26.3%
Operating Income Margin 16.8% 4.1pp 15.7% 0.6pp
Net Earnings 2$944 26.4% $1,037 15.5% 21.3%
Diluted EPS$0.69 27.8% $0.76 16.9% 21.5%
June Year-to-DateYTD 2023 YTD 2023
Gross Profit$6,800 20.9% $6,592 14.4% 18.9%
Gross Profit Margin 38.5% 1.1pp 37.3% (1.1)pp
Operating Income$2,930 45.0% $2,913 17.7% 23.2%
Operating Income Margin 16.6% 3.2pp 16.5% pp
Net Earnings$3,025 88.8% $2,264 11.5% 18.1%
Diluted EPS$2.20 91.3% $1.65 13.0% 19.9%

Second Quarter Commentary

2023 Outlook

Mondelēz International provides its outlook on a non-GAAP basis, as the company cannot predict some elements that are included in reported GAAP results, including the impact of foreign exchange. Refer to the Outlook section in the discussion of non-GAAP financial measures below for more details.

For 2023, the company is updating its 2023 fiscal outlook and now expects 12+ percent Organic Net Revenue growth versus the prior outlook of 10+ percent, which reflects the strength of its year-to-date performance. The company’s expectation for Adjusted EPS growth on a constant currency basis is now 12+ percent versus the prior outlook of 10+ percent. The company’s Free Cash Flow outlook remains at $3.3+ billion. The company estimates currency translation would decrease 2023 net revenue growth by approximately 2 percent3 with a negative $0.11 impact to Adjusted EPS3.

Outlook is provided in the context of greater than usual volatility as a result of COVID-19 and geopolitical uncertainty.

Conference Call

Mondelēz International will host a conference call for investors with accompanying slides to review its results at 5 p.m. ET today. A listen-only webcast will be provided at www.mondelezinternational.com. An archive of the webcast will be available on the company’s web site.

About Mondelēz International

Mondelēz International, Inc. (Nasdaq: MDLZ) empowers people to snack right in over 150 countries around the world. With 2022 net revenues of approximately $31 billion, MDLZ is leading the future of snacking with iconic global and local brands such as Oreo, Ritz, LU, Clif Bar and Tate’s Bake Shop biscuits and baked snacks, as well as Cadbury Dairy Milk, Milka and Toblerone chocolate. Mondelēz International is a proud member of the Standard and Poor’s 500, Nasdaq 100 and Dow Jones Sustainability Index.

Visit www.mondelezinternational.com or follow the company on Twitter at www.twitter.com/MDLZ.

End Notes

  1. Organic Net Revenue, Adjusted Gross Profit (and Adjusted Gross Profit margin), Adjusted Operating Income (and Adjusted Operating Income margin), Adjusted EPS, Free Cash Flow and presentation of amounts in constant currency are non-GAAP financial measures. Please see discussion of non-GAAP financial measures at the end of this press release for more information.
  2. Earnings attributable to Mondelēz International.
  3. Currency estimate is based on published rates from XE.com on July 21, 2023.

Additional Definitions

Emerging markets consist of the Latin America region in its entirety; the Asia, Middle East and Africa region excluding Australia, New Zealand and Japan; and the following countries from the Europe region: Russia, Ukraine, Türkiye, Kazakhstan, Georgia, Poland, Czech Republic, Slovak Republic, Hungary, Bulgaria, Romania, the Baltics and the East Adriatic countries.

Developed markets include the entire North America region, the Europe region excluding the countries included in the emerging markets definition, and Australia, New Zealand and Japan from the Asia, Middle East and Africa region.

Forward-Looking Statements

This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact are “forward-looking statements” for purposes of federal and state securities laws, including any projections of earnings, revenue or other financial items; any statements of the plans, strategies and objectives of management, including for future operations, capital expenditures or share repurchases; any statements concerning proposed new products, services, or developments; any statements regarding future economic conditions or performance; any statements of belief or expectation; and any statements of assumptions underlying any of the foregoing or other future events. Forward-looking statements may include, among others, the words, and variations of words, “will,” “may,” “expect,” “would,” “could,” “might,” “intend,” “plan,” “believe,” “likely,” “estimate,” “anticipate,” “objective,” “predict,” “project,” “drive,” “seek,” “aim,” “target,” “potential,” “commitment,” “outlook,” “continue” or any other similar words.

Although we believe that the expectations reflected in any of our forward-looking statements are reasonable, actual results or outcomes could differ materially from those projected or assumed in any of our forward-looking statements. Our future financial condition and results of operations, as well as any forward-looking statements, are subject to change and to inherent risks and uncertainties, many of which are beyond our control. Important factors that could cause our actual results or performance to differ materially from those contained in or implied by our forward-looking statements include, but are not limited to, the following:

There may be other factors not presently known to us or which we currently consider to be immaterial that could cause our actual results to differ materially from those projected in any forward-looking statements we make. We disclaim and do not undertake any obligation to update or revise any forward-looking statement in this press release except as required by applicable law or regulation. In addition, historical, current and forward-looking sustainability-related statements may be based on standards for measuring progress that are still developing, internal controls and processes that continue to evolve, and assumptions that are subject to change in the future.

Schedule 1
Mondelēz International, Inc. and Subsidiaries
Condensed Consolidated Statements of Earnings
(in millions of U.S. dollars and shares, except per share data)
(Unaudited)
For the Three Months EndedJune 30, For the Six Months EndedJune 30,
2023 2022 2023 2022
Net revenues$8,507 $7,274 $17,673 $15,038
Cost of sales 5,153 4,633 10,873 9,414
Gross profit 3,354 2,641 6,800 5,624
Gross profit margin 39.4% 36.3% 38.5% 37.4%
Selling, general and administrative expenses 1,869 1,676 3,724 3,369
Asset impairment and exit costs 23 6 70 170
Amortization of intangible assets 37 32 76 64
Operating income 1,425 927 2,930 2,021
Operating income margin 16.8% 12.7% 16.6% 13.4%
Benefit plan non-service income (22) (30) (41) (63)
Interest and other expense, net 97 98 192 266
Loss/(gain) on marketable securities 189 - (607) -
Earnings before income taxes 1,161 859 3,386 1,818
Income tax provision (268) (201) (926) (411)
Effective tax rate 23.1% 23.4% 27.3% 22.6%
(Loss)/gain on equity method investment transactions (23) (8) 464 (13)
Equity method investment net earnings 71 98 106 215
Net earnings 941 748 3,030 1,609
Noncontrolling interest earnings 3 (1) (5) (7)
Net earnings attributable to Mondelēz International$944 $747 $3,025 $1,602
Per share data:
Basic earnings per share attributable to Mondelēz International$0.69 $0.54 $2.22 $1.16
Diluted earnings per share attributable to Mondelēz International$0.69 $0.54 $2.20 $1.15
Average shares outstanding:
Basic 1,364 1,382 1,365 1,385
Diluted 1,372 1,389 1,372 1,393

Schedule 2
Mondelēz International, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(in millions of U.S. dollars)
(Unaudited)
June 30, December 31,
2023 2022
ASSETS
Cash and cash equivalents$1,482 $1,923
Trade receivables 2,934 3,088
Other receivables 851 819
Inventories, net 3,825 3,381
Other current assets 2,530 880
Total current assets 11,622 10,091
Property, plant and equipment, net 9,308 9,020
Operating lease right of use assets 636 660
Goodwill 23,670 23,450
Intangible assets, net 19,839 19,710
Prepaid pension assets 1,108 1,016
Deferred income taxes 432 473
Equity method investments 3,245 4,879
Other assets 2,165 1,862
TOTAL ASSETS$72,025 $71,161
LIABILITIES
Short-term borrowings$2,178 $2,299
Current portion of long-term debt 901 383
Accounts payable 7,740 7,562
Accrued marketing 2,521 2,370
Accrued employment costs 816 949
Other current liabilities 3,846 3,168
Total current liabilities 18,002 16,731
Long-term debt 18,147 20,251
Long-term operating lease liabilities 492 514
Deferred income taxes 3,525 3,437
Accrued pension costs 374 403
Accrued postretirement health care costs 213 217
Other liabilities 2,593 2,688
TOTAL LIABILITIES 43,346 44,241
EQUITY
Common Stock - -
Additional paid-in capital 32,148 32,143
Retained earnings 33,458 31,481
Accumulated other comprehensive losses (10,710) (10,947)
Treasury stock (26,249) (25,794)
Total Mondelēz International Shareholders’ Equity 28,647 26,883
Noncontrolling interest 32 37
TOTAL EQUITY 28,679 26,920
TOTAL LIABILITIES AND EQUITY$72,025 $71,161
June 30, December 31,
2023 2022 Incr/(Decr)
Short-term borrowings$2,178 $2,299 $(121)
Current portion of long-term debt 901 383 518
Long-term debt 18,147 20,251 (2,104)
Total Debt 21,226 22,933 (1,707)
Cash and cash equivalents 1,482 1,923 (441)
Net Debt (1)$19,744 $21,010 $(1,266)
(1) Net debt is defined as total debt, which includes short-term borrowings, current portion of long-term debt and long-term debt, less cash and cash equivalents.

Schedule 3
Mondelēz International, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(in millions of U.S. dollars)
(Unaudited)
For the Six Months Ended June 30,
2023 2022
CASH PROVIDED BY/(USED IN) OPERATING ACTIVITIES
Net earnings$3,030 $1,609
Adjustments to reconcile net earnings to operating cash flows:
Depreciation and amortization 593 548
Stock-based compensation expense 75 56
Deferred income tax provision/(benefit) 101 (32)
Asset impairments and accelerated depreciation 44 163
Loss on early extinguishment of debt 1 38
(Gain)/loss on equity method investment transactions (464) 13
Equity method investment net earnings (106) (215)
Distributions from equity method investments 102 121
Unrealized (gain)/loss on derivative contracts (229) 137
Unrealized gain on marketable securities (593) -
Other non-cash items, net 27 13
Change in assets and liabilities, net of acquisitions and divestitures:
Receivables, net (90) (227)
Inventories, net (428) (366)
Accounts payable (62) 183
Other current assets (130) (142)
Other current liabilities 190 179
Change in pension and postretirement assets and liabilities, net (88) (111)
Net cash provided by operating activities 1,973 1,967
CASH PROVIDED BY/(USED IN) INVESTING ACTIVITIES
Capital expenditures (495) (385)
Acquisitions, net of cash received 19 (1,402)
Proceeds from divestitures including equity method and marketable security investments 1,960 595
(Payments)/proceeds from investments and derivative settlements (234) 193
Net cash provided by/(used in) investing activities 1,250 (999)
CASH PROVIDED BY/(USED IN) FINANCING ACTIVITIES
Issuance of Commercial paper, maturities greater than 90 days 67 -
Net (repayments)/issuances of short-term borrowings (186) 219
Long-term debt proceeds 189 1,991
Long-term debt repayments (2,056) (2,329)
Repurchases of Common Stock (596) (1,506)
Dividends paid (1,055) (977)
Other 98 86
Net cash provided by/(used in) financing activities (3,539) (2,516)
Effect of exchange rate changes on cash, cash equivalents and restricted cash (79) (70)
Cash, Cash Equivalents and Restricted Cash
(Decrease) / increase (395) (1,618)
Balance at beginning of period 1,948 3,553
Balance at end of period$1,553 $1,935

Mondelēz International, Inc. and SubsidiariesReconciliation of GAAP and Non-GAAP Financial Measures(Unaudited)

The company reports its financial results in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”). However, management believes that also presenting certain non-GAAP financial measures provides additional information to facilitate the comparison of the company’s historical operating results and trends in its underlying operating results, and provides additional transparency on how the company evaluates its business. Management uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the company’s performance. The company also believes that presenting these measures allows investors to view its performance using the same measures that the company uses in evaluating its financial and business performance and trends.

The company considers quantitative and qualitative factors in assessing whether to adjust for the impact of items that may be significant or that could affect an understanding of its ongoing financial and business performance and trends. The 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. See below for a description of adjustments to the company’s U.S. GAAP financial measures included herein.

Non-GAAP information should be considered as supplemental in nature and is not meant to be considered in isolation or as a substitute for the related financial information prepared in accordance with U.S. GAAP. In addition, the company’s non-GAAP financial measures may not be the same as or comparable to similar non-GAAP measures presented by other companies.

DEFINITIONS OF THE COMPANY’S NON-GAAP FINANCIAL MEASURESThe company’s non-GAAP financial measures and corresponding metrics reflect how the company evaluates its operating results currently and provide improved comparability of operating results. As new events or circumstances arise, these definitions could change. When these definitions change, the company provides the updated definitions and presents the related non-GAAP historical results on a comparable basis. When items no longer impact the company’s current or future presentation of non-GAAP operating results, the company removes these items from its non-GAAP definitions. In the first quarter of 2023, the company added to the non-GAAP definition for divestitures the inclusion of changes from equity method investment accounting to accounting for equity interests with readily determinable fair values (“marketable securities”). In addition, the company added to the non-GAAP definitions the exclusion of gains or losses associated with marketable securities.

See the attached schedules for supplemental financial data and corresponding reconciliations of the non-GAAP financial measures referred to above to the most comparable U.S. GAAP financial measures for the three and six months ended June 30, 2023 and June 30, 2022. See Items Impacting Comparability of Operating Results below for more information about the items referenced in these definitions that specifically impacted the company’s results.

SEGMENT OPERATING INCOMEThe company 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), general corporate expenses (which are a component of selling, general and administrative expenses), amortization of intangibles, gains and losses on divestitures and acquisition-related costs (which are a component of selling, general and administrative expenses) in all periods presented. The company excludes these items from segment operating income in order to provide better transparency of its segment operating results. Furthermore, the company centrally manages benefit plan non-service income and interest and other expense, net. Accordingly, the company does not present these items by segment because they are excluded from the segment profitability measure that management reviews.

ITEMS IMPACTING COMPARABILITY OF OPERATING RESULTSThe following information is provided to give qualitative and quantitative information related to items impacting comparability of operating results. The company identifies these based on how management views the company’s business; makes financial, operating and planning decisions; and evaluates the company’s ongoing performance. In addition, the company discloses the impact of changes in currency exchange rates on the company’s financial results in order to reflect results on a constant currency basis.

Divestitures, Divestiture-related costs and Gains/(losses) on divestituresDivestitures include completed sales of businesses, exits of major product lines upon completion of a sale or licensing agreement. the partial or full sale of an equity method investment and changes from equity method investment accounting to accounting for marketable securities. As the company records its share of JDE Peet’s ongoing earnings on a one-quarter lag basis, any JDE Peet’s ownership reductions are reflected as divestitures within the company’s non-GAAP results the following quarter. Divestiture-related costs, which includes costs incurred in relation to the preparation and completion (including one-time costs such as severance related to elimination of stranded costs) for the company’s divestitures as defined above, also includes costs incurred associated with the company’s publicly-announced processes to sell businesses.

Acquisitions, Acquisition-related costs and Acquisition integration costs and contingent consideration adjustmentsAcquisition-related costs, which includes transaction costs such as third party advisor, investment banking and legal fees, also includes one-time compensation expense related to the buyout of non-vested employee stock ownership plan shares and realized gains or losses from hedging activities associated with acquisition funds. 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 for earn-outs related to acquisitions that do not relate to employee compensation expense. The company excludes these items to better facilitate comparisons of its underlying operating performance across periods.

On November 1, 2022, the company acquired 100% of the equity of Grupo Bimbo’s confectionery business, Ricolino, located primarily in Mexico. The acquisition of Ricolino builds on our continued prioritization of fast-growing snacking segments in key geographies. The acquisition added incremental net revenues of $155 million during the three months and $326 million during the six months ended June 30, 2023 and operating income of $7 million during the three months and $16 million during the six months ended June 30, 2023. The company incurred acquisition integration costs of $10 million in the three months and $16 million in the six months ended June 30, 2023. In addition, the company incurred acquisition-related costs of $1 million in the three and six months ended June 30, 2022.

On August 1, 2022, the company acquired 100% of the equity of Clif Bar & Company (“Clif Bar”), a leading U.S. maker of nutritious energy bars with organic ingredients. The acquisition expands our global snacks bar business and complements our refrigerated snacking and performance nutrition bar portfolios. The acquisition added incremental net revenues of $240 million during the three months and $458 million during the six months ended June 30,2023 and operating income of $35 million during the three months and $70 million during the six months ended June 30, 2023. The company incurred acquisition integration costs and contingent consideration adjustments of $16 million in the three months and $55 million in the six months ended June 30, 2023. These acquisition integration costs include an increase to the contingent consideration liability due to changes to underlying assumptions. In addition, the company incurred acquisition-related costs of $4 million in the three and six months ended June 30, 2022.

On January 3, 2022, the company acquired 100% of the equity of Chipita Global S.A. (“Chipita”), a leading croissants and baked snacks company in the Central and Eastern European markets. The acquisition of Chipita offers a strategic complement to the company’s existing portfolio and advances its strategy to become the global leader in broader snacking. The company incurred acquisition integration costs of $4 million in the three months and $10 million in the six months ended June 30, 2023, and $36 million in the three months and $71 million in the six months ended June 30, 2022. In addition, the company incurred acquisition-related costs of $21 million in the six months ended June 30, 2022.

On April 1, 2020, the company acquired a majority interest in Give & Go, a North American leader in fully-finished sweet baked goods and owner of the famous two-bite® brand of brownies and the Create-A-Treat® brand, known for cookie and gingerbread house decorating kits. The acquisition of Give & Go provides access to the in-store bakery channel and expands the company’s position in broader snacking. The company incurred $1 million of acquisition-integrations costs in the three and six months ended June 30, 2022.

Simplify to Grow ProgramThe primary objective of the Simplify to Grow Program is to reduce the company’s operating cost structure in both its supply chain and overhead costs. The program covers severance as well as asset disposals and other manufacturing and procurement-related one-time costs.

Restructuring costsThe company recorded restructuring charges of $2 million in the three months and $32 million in the six months ended June 30, 2023, and $4 million in the three months and $15 million in the six months ended June 30, 2022. This activity was recorded within asset impairment and exit costs and benefit plan non-service income. These charges were for severance and related costs, non-cash asset write-downs (including accelerated depreciation and asset impairments) and other adjustments, including any gains on sale of restructuring program assets.

Implementation costsImplementation costs primarily relate to reorganizing the company’s operations and facilities in connection with its supply chain reinvention program and other identified productivity and cost saving initiatives. The costs include incremental expenses related to the closure of facilities, costs to terminate certain contracts and the simplification of the company’s information systems. The company recorded implementation costs of $4 million in the three months and $9 million in the six months ended June 30, 2023, and $19 million and $39 million in the six months ended June 30, 2022.

Intangible asset impairment chargesDuring the first quarter of 2022, the company recorded a $78 million intangible asset impairment charge in AMEA related to one local biscuit brand sold in select markets in AMEA and Europe.

Mark-to-market impacts from commodity and currency derivative contractsThe company excludes unrealized gains and losses (mark-to-market impacts) from outstanding commodity and forecasted currency and equity method investment transaction derivative contracts from its 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 the company’s operating results. Since the company purchases commodity and forecasted currency transaction contracts to mitigate price volatility primarily for inventory requirements in future periods, the company makes this adjustment to remove the volatility of these future inventory purchases on current operating results to facilitate comparisons of its underlying operating performance across periods. The company excludes equity method investment derivative contract settlements as they represent protection of value for future divestitures. The company recorded net unrealized gains on commodity, forecasted currency and equity method transaction derivatives of $168 million in the three months and $216 million in the six months ended June 30, 2023, and recorded net unrealized losses of $128 million in the three months and $100 million in the six months ended June 30, 2022.

Remeasurement of net monetary positionThe company translates the results of operations of its subsidiaries from multiple currencies using average exchange rates during each period and translate balance sheet accounts using exchange rates at the end of each period. The company records currency translation adjustments as a component of equity (except for highly inflationary currencies) and realized exchange gains and losses on transactions in earnings.

Highly inflationary accounting is triggered when a country’s three-year cumulative inflation rate exceeds 100%. It requires the remeasurement of financial statements of subsidiaries in the country, from the functional currency of the subsidiary to our U.S. dollar reporting currency, with currency remeasurement gains or losses recorded in earnings. At this time, within the company’s consolidated entities, Argentina and Türkiye are accounted for as highly inflationary economies. For Argentina, the company recorded remeasurement losses of $10 million in the three months and $21 million in the six months ended June 30, 2023, and $10 million in the three months and $15 million in the six months ended June 30, 2022 related to the revaluation of the Argentinean peso denominated net monetary position over these periods. For Türkiye, the company recorded remeasurement loss of $16 million in the three months and $17 million in the six months ended June 30, 2023 related to the revaluation of the Turkish lira denominated net monetary position over these periods. The company recorded these charges for Argentina and Türkiye within selling, general and administrative expenses.

Impact from pension participation changesThe impact from pension participation changes represent the charges incurred when employee groups are withdrawn from multiemployer pension plans and other changes in employee group pension plan participation. The company excludes these charges from its non-GAAP results because those amounts do not reflect the company’s ongoing pension obligations.

On July 11, 2019, the company received an undiscounted withdrawal liability assessment related to the company’s complete withdrawal from the Bakery and Confectionery Union and Industry International Pension Fund totaling $526 million and requiring pro-rata monthly payments over 20 years. The company began making monthly payments during the third quarter of 2019. In connection with the discounted long-term liability, the company recorded accreted interest of $2 million in the three months and $5 million in the six months ended June 30, 2023, and $2 million in the three months and $5 million in the six months ended June 30, 2022 within interest and other expense, net. As of June 30, 2023, the remaining discounted withdrawal liability was $336 million, with $15 million recorded in other current liabilities and $321 million recorded in long-term other liabilities.

Incremental costs due to the war in UkraineIn February 2022, Russia began a military invasion of Ukraine and the company closed its operations and facilities in Ukraine. In March 2022, the company’s two Ukrainian manufacturing facilities in Trostyanets and Vyshhorod were significantly damaged. During the first quarter of 2022, the company evaluated and impaired these and other assets. The company recorded $143 million of total expenses ($145 million after-tax) incurred as a direct result of the war. The company reversed $22 million during the remainder of 2022 and $3 million during the first six months of 2023 of previously recorded charges primarily as a result of higher than expected collection of trade receivables and inventory recoveries. The company continues to make targeted repairs on both our plants and have partially reopened and restarted limited production in both plants.

Loss on debt extinguishment and related expensesOn March 18, 2022, the company completed a tender offer and redeemed long-term U.S. dollar denominated notes totaling $987 million. The company recorded a $129 million loss on debt extinguishment and related expenses within interest and other expense, net, consisting of $38 million paid in excess of carrying value of the debt and from recognizing unamortized discounts and deferred financing costs in earnings and $91 million in unamortized forward starting swap losses in earnings at the time of the debt extinguishment.

Initial impacts from enacted tax law changesThe company excludes initial impacts from enacted tax law changes from its non-GAAP financial measures as they do not reflect its ongoing tax obligations under the 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.

The company recorded net tax expense from the increase of its deferred tax liabilities resulting from enacted tax legislation of $2 million in the three months and six months ended June 30, 2023 and $9 million in the three months and six months ended June 30, 2022.

Gains and losses on marketable securities and equity method investment transactions

Keurig Dr Pepper transactionsOur reduction in ownership in Keurig Dr Pepper Inc. (Nasdaq: "KDP") during the first quarter of 2023, to below 5% of the outstanding shares, resulted in a change of accounting for our KDP investment, from equity method investment accounting to accounting for equity interests with readily determinable fair values ("marketable securities") as the company no longer has significant influence. These marketable securities are measured at fair value based on quoted prices in active markets for identical assets (Level 1). Due to the change in accounting for the company’s KDP investment, from equity method investment accounting to accounting as marketable securities, the company has treated the historical equity method earnings from KDP as a divestiture under the definitions of our non-GAAP financial measures. Therefore, the company has removed the equity method investment net earnings for KDP from its non-GAAP financial results for all historical periods presented to facilitate comparison of results.

On June 8, 2023, the company sold 23 million shares of KDP, which reduced our ownership by 1.6%, from 3.2% to 1.6% of the total outstanding shares. The company received proceeds of approximately $708 million.

On March 2, 2023, the company sold 30 million shares of KDP, which reduced the company’s ownership interest by 2.1%, from 5.3% to 3.2% of the total outstanding shares. The company received proceeds of approximately $1.0 billion and recorded a pre-tax gain of $493 million (or $366 million after tax) during the first quarter of 2023.

In addition. the company has recorded a total loss on marketable securities of $189 million for the three months and a total gain of $607 million for the six months ended June 30, 2023.

JDEP transactionsOn April 3, 2023, the company sold approximately 7.7 million shares of JDEP, which reduced the company’s ownership interest by 1.6%, from 19.7% to 18.1% of the total outstanding shares. The company received €198 million ($217 million) of proceeds and recorded a loss of €18 million ($19 million) on this sale during the three months ended June 30, 2023. The company continues to have board representation with two directors on JDEP’s Board of Directors and have retained certain additional governance rights. As the company continues to have significant influence, the company will continue to account for the company’s investment in JDEP under the equity method. As the company records its share of JDE Peet’s ongoing earnings on a one-quarter lag basis, any JDE Peet’s ownership reductions are reflected as divestitures within non-GAAP financial results the following quarter. As such, the company will recast divestitures within its non-GAAP financial results to reflect this sale of JDE Peet’s shares in the third quarter of 2023.

On May 8, 2022, the company sold approximately 18.6 million of our JDE Peet’s shares back to JDE Peet’s, which reduced the company’s ownership interest by approximately 3% to 19.8%. The company received €500 million ($529 million) of proceeds and recorded a loss of €8 million ($8 million) on this sale during the second quarter of 2022.

Equity method investee itemsWithin Adjusted EPS, the company’s equity method investment net earnings exclude its proportionate share of its 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.

Constant currencyManagement evaluates the operating performance of the company and its international subsidiaries on a constant currency basis. The company determines its constant currency operating results by dividing or multiplying, as appropriate, the current period local currency operating results by the currency exchange rates used to translate the company’s 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.

OUTLOOKThe company’s outlook for 2023 Organic Net Revenue growth, Adjusted EPS growth on a constant currency basis and Free Cash Flow are non-GAAP financial measures that exclude or otherwise adjust for items impacting comparability of financial results such as the impact of changes in currency exchange rates, restructuring activities, acquisitions and divestitures. The company is not able to reconcile its projected Organic Net Revenue growth to its projected reported net revenue growth for the full-year 2023 because the company is unable to predict during this period the impact from potential acquisitions or divestitures, as well as the impact of currency translation due to the unpredictability of future changes in currency exchange rates, which could be material as a significant portion of the company’s operations are outside the U.S. The company is not able to reconcile its projected Adjusted EPS growth on a constant currency basis to its projected reported diluted EPS growth for the full-year 2023 because the company is unable to predict during this period the timing of its restructuring program costs, mark-to-market impacts from commodity and forecasted currency transaction derivative contracts and impacts from potential acquisitions or divestitures as well as the impact of currency translation due to the unpredictability of future changes in currency exchange rates, which could be material as a significant portion of the company’s operations are outside the U.S. The company is not able to reconcile its projected Free Cash Flow to its projected net cash from operating activities for the full-year 2023 because the company is unable to predict during this period the timing and amount of capital expenditures impacting cash flow. Therefore, because 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.

Schedule 4a
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
For the Three Months Ended June 30, 2023
Reported (GAAP)$ 1,228 $ 1,609 $ 2,926 $ 2,744 $ 8,507
Acquisitions (137) - - (240) (377)
Currency 99 128 45 11 283
Organic (Non-GAAP)$ 1,190 $ 1,737 $ 2,971 $ 2,515 $ 8,413
For the Three Months Ended June 30, 2022
Reported (GAAP)$ 876 $ 1,535 $ 2,626 $ 2,237 $ 7,274
Divestitures (12) - - - (12)
Organic (Non-GAAP)$ 864 $ 1,535 $ 2,626 $ 2,237 $ 7,262
% Change
Reported (GAAP) 40.2% 4.8% 11.4% 22.7% 17.0%
Divestitures 1.9pp -pp -pp -pp 0.1pp
Acquisitions (15.9) - - (10.8) (5.2)
Currency 11.5 8.4 1.7 0.5 3.9
Organic (Non-GAAP) 37.7% 13.2% 13.1% 12.4% 15.8%
Vol/Mix 2.6pp 3.3pp (4.5)pp 2.0pp -pp
Pricing 35.1 9.9 17.6 10.4 15.8
Latin America AMEA Europe North America Mondelēz International
For the Six Months Ended June 30, 2023
Reported (GAAP)$ 2,439 $ 3,548 $ 6,233 $ 5,453 $ 17,673
Acquisitions (293) - - (458) (751)
Currency 180 314 228 26 748
Organic (Non-GAAP)$ 2,326 $ 3,862 $ 6,461 $ 5,021 $ 17,670
For the Six Months Ended June 30, 2022
Reported (GAAP)$ 1,702 $ 3,402 $ 5,561 $ 4,373 $ 15,038
Divestitures (21) - - - (21)
Organic (Non-GAAP)$ 1,681 $ 3,402 $ 5,561 $ 4,373 $ 15,017
% Change
Reported (GAAP) 43.3% 4.3% 12.1% 24.7% 17.5%
Divestitures 1.8pp -pp -pp -pp 0.2pp
Acquisitions (17.4) - - (10.5) (5.0)
Currency 10.7 9.2 4.1 0.6 5.0
Organic (Non-GAAP) 38.4% 13.5% 16.2% 14.8% 17.7%
Vol/Mix 5.0pp 4.6pp (1.5)pp 2.1pp 1.7pp
Pricing 33.4 8.9 17.7 12.7 16.0

Schedule 4b
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Net Revenues - Markets
(in millions of U.S. dollars)
(Unaudited)
EmergingMarkets DevelopedMarkets Mondelēz International
For the Three Months Ended June 30, 2023
Reported (GAAP)$ 3,306 $ 5,201 $ 8,507
Acquisitions (137) (240) (377)
Currency 277 6 283
Organic (Non-GAAP)$ 3,446 $ 4,967 $ 8,413
For the Three Months Ended June 30, 2022
Reported (GAAP)$ 2,806 $ 4,468 $ 7,274
Divestitures (12) - (12)
Organic (Non-GAAP)$ 2,794 $ 4,468 $ 7,262
% Change
Reported (GAAP) 17.8% 16.4% 17.0%
Divestitures 0.5pp -pp 0.1pp
Acquisitions (4.9) (5.3) (5.2)
Currency 9.9 0.1 3.9
Organic (Non-GAAP) 23.3% 11.2% 15.8%
Vol/Mix 2.1pp (1.2)pp -pp
Pricing 21.2 12.4 15.8
EmergingMarkets DevelopedMarkets Mondelēz International
For the Six Months Ended June 30, 2023
Reported (GAAP)$ 6,904 $ 10,769 $ 17,673
Acquisitions (293) (458) (751)
Currency 535 213 748
Organic (Non-GAAP)$ 7,146 $ 10,524 $ 17,670
For the Six Months Ended June 30, 2022
Reported (GAAP)$ 5,770 $ 9,268 $ 15,038
Divestitures (21) - (21)
Organic (Non-GAAP)$ 5,749 $ 9,268 $ 15,017
% Change
Reported (GAAP) 19.7% 16.2% 17.5%
Divestitures 0.4pp -pp 0.2pp
Acquisitions (5.1) (4.9) (5.0)
Currency 9.3 2.3 5.0
Organic (Non-GAAP) 24.3% 13.6% 17.7%
Vol/Mix 3.4pp 0.7pp 1.7pp
Pricing 20.9 12.9 16.0

Schedule 5a
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, 2023
NetRevenues GrossProfit GrossProfitMargin OperatingIncome OperatingIncomeMargin
Reported (GAAP)$ 8,507 $ 3,354 39.4% $ 1,425 16.8%
Simplify to Grow Program - 1 6
Mark-to-market (gains)/losses from derivatives - (168) (171)
Acquisition integration costs and contingent consideration adjustments - 6 24
Divestiture-related costs - - 22
Remeasurement of net monetary position - - 26
Adjusted (Non-GAAP)$ 8,507 $ 3,193 37.5% $ 1,332 15.7%
Currency 105 53
Adjusted @ Constant FX (Non-GAAP) $ 3,298 $ 1,385
For the Three Months Ended June 30, 2022
NetRevenues GrossProfit GrossProfitMargin OperatingIncome OperatingIncomeMargin
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
Operating income from divestitures (12) - (3)
Incremental costs due to war in Ukraine - (7) (15)
Remeasurement of net monetary position - - 10
Adjusted (Non-GAAP)$ 7,262 $ 2,756 38.0% $ 1,097 15.1%
GrossProfit OperatingIncome
$ Change - Reported (GAAP) $713 $498
$ Change - Adjusted (Non-GAAP) 437 235
$ Change - Adjusted @ Constant FX (Non-GAAP) 542 288
% Change - Reported (GAAP) 27.0% 53.7%
% Change - Adjusted (Non-GAAP) 15.9% 21.4%
% Change - Adjusted @ Constant FX (Non-GAAP) 19.7% 26.3%

Schedule 5b
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, 2023
NetRevenues GrossProfit GrossProfitMargin OperatingIncome OperatingIncomeMargin
Reported (GAAP)$ 17,673 $ 6,800 38.5% $ 2,930 16.6%
Simplify to Grow Program - 2 41
Mark-to-market (gains)/losses from derivatives - (217) (220)
Acquisition integration costs and contingent consideration adjustments - 9 75
Divestiture-related costs - - 52
Incremental costs due to war in Ukraine - (2) (3)
Remeasurement of net monetary position - - 38
Adjusted (Non-GAAP)$ 17,673 $ 6,592 37.3% $ 2,913 16.5%
Currency 260 134
Adjusted @ Constant FX (Non-GAAP) $ 6,852 $ 3,047
For the Six Months Ended June 30, 2022
NetRevenues GrossProfit GrossProfitMargin OperatingIncome OperatingIncomeMargin
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
Operating income from divestitures (21) (3) (4)
Incremental costs due to war in Ukraine - 37 128
Remeasurement of net monetary position - - 15
Adjusted (Non-GAAP)$ 15,017 $ 5,763 38.4% $ 2,474 16.5%
GrossProfit OperatingIncome
$ Change - Reported (GAAP) $1,176 $909
$ Change - Adjusted (Non-GAAP) 829 439
$ Change - Adjusted @ Constant FX (Non-GAAP) 1,089 573
% Change - Reported (GAAP) 20.9% 45.0%
% Change - Adjusted (Non-GAAP) 14.4% 17.7%
% Change - Adjusted @ Constant FX (Non-GAAP) 18.9% 23.2%

Schedule 6a
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, 2023
Operating Income Benefit plan non-service expense / (income) Interest and other expense, net Marketable securities (gains)/losses 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)$ 1,425 $ (22) $ 97 $ 189 $ 1,161 $ 268 23.1 % $ 23 $ (71) $ (3) $ 944 $ 0.69
Simplify to Grow Program 6 - - - 6 1 - - - 5 0.01
Mark-to-market (gains)/losses from derivatives (171) - (3) - (168) (21) - - - (147) (0.11)
Acquisition integration costs and contingent consideration adjustments 24 - - - 24 9 - - - 15 0.01
Divestiture-related costs 22 - - - 22 4 - - - 18 0.01
Remeasurement of net monetary position 26 - - - 26 - - - - 26 0.02
Impact from pension participation changes - - (2) - 2 - - - - 2 -
Loss on debt extinguishment and related expenses - - (1) - 1 - - - - 1 -
Initial impacts from enacted tax law changes - - - - - (2) - - - 2 -
Loss on marketable securities - - - (194) 194 45 - - - 149 0.11
Loss on equity method investment transactions - - - - - 1 (23) - - 22 0.02
Adjusted (Non-GAAP)$ 1,332 $ (22) $ 91 $ (5) $ 1,268 $ 305 24.1 % $ - $ (71) $ (3) $ 1,037 $ 0.76
Currency 52 0.03
Adjusted @ Constant FX (Non-GAAP) $ 1,089 $ 0.79
Diluted Average Shares Outstanding 1,372
For the Three Months Ended June 30, 2022
Operating Income Benefit plan non-service expense / (income) Interest and other expense, net Marketable securities (gains)/losses 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 -
Net earnings from divestitures (3) - - - (3) (7) - 37 - (33) (0.03)
Incremental costs due to war in Ukraine (15) - - - (15) - - - - (15) (0.01)
Remeasurement of net monetary position 10 - - - 10 - - - - 10 0.01
Impact from pension participation changes - - (2) - 2 - - - - 2 -
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 - - - - - - - 4 - (4) -
Adjusted (Non-GAAP)$ 1,097 $ (31) $ 77 $ - $ 1,051 $ 209 19.9 % $ - $ (57) $ 1 $ 898 $ 0.65
Diluted Average Shares Outstanding 1,389
(1) Taxes were computed for each of the items excluded from the company’s GAAP results based on the facts and tax assumptions associated with each item.

Schedule 6b
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, 2023
Operating Income Benefit plan non-service expense / (income) Interest and other expense, net Marketable securities (gains)/losses 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)$ 2,930 $ (41) $ 192 $ (607) $ 3,386 $ 926 27.3 % $ (464) $ (106) $ 5 $ 3,025 $ 2.20
Simplify to Grow Program 41 - - - 41 7 - - - 34 0.03
Mark-to-market (gains)/losses from derivatives (220) - (6) - (214) (29) 2 - - (187) (0.14)
Acquisition integration costs and contingent consideration adjustments 75 - - - 75 22 - - - 53 0.04
Divestiture-related costs 52 - - - 52 8 - - - 44 0.03
Net earnings from divestitures - - - - - (4) - 24 - (20) (0.01)
Incremental costs due to war in Ukraine (3) - - - (3) - - - - (3) -
Remeasurement of net monetary position 38 - - - 38 - - - - 38 0.03
Impact from pension participation changes - - (5) - 5 1 - - - 4 -
Loss on debt extinguishment and related expenses - - (1) - 1 - - - - 1 -
Initial impacts from enacted tax law changes - - (2) - - - 2 -
Gain on marketable securities - - - 593 (593) (156) - - - (437) (0.32)
Gain on equity method investment transactions - - - - - (124) 462 - - (338) (0.25)
Equity method investee items - - - - - - - (48) - 48 0.04
Adjusted (Non-GAAP)$ 2,913 $ (41) $ 180 $ (14) $ 2,788 $ 649 23.3 % $ - $ (130) $ 5 $ 2,264 $ 1.65
Currency 133 0.10
Adjusted @ Constant FX (Non-GAAP) $ 2,397 $ 1.75
Diluted Average Shares Outstanding 1,372
For the Six Months Ended June 30, 2022
Operating Income Benefit plan non-service expense / (income) Interest and other expense, net Marketable securities (gains)/losses 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 -
Net earnings from divestitures (4) - - - (4) (17) - 90 - (77) (0.05)
Incremental costs due to war in Ukraine 128 - - - 128 (2) - - - 130 0.09
Remeasurement of net monetary position 15 - - - 15 - - - - 15 0.01
Impact from pension participation changes - - (5) - 5 1 - - - 4 -
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 - - - - - - - (6) - 6 -
Adjusted (Non-GAAP)$ 2,474 $ (64) $ 111 $ - $ 2,427 $ 521 22.0 % $ - $ (131) $ 7 $ 2,030 $ 1.46
Diluted Average Shares Outstanding 1,393
(1) Taxes were computed for each of the items excluded from the company’s GAAP results based on the facts and tax assumptions associated with each item.

Schedule 7a
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Diluted EPS
(Unaudited)
For the Three Months Ended June 30,
2023 2022 $ Change % Change
Diluted EPS attributable to Mondelēz International (GAAP)$ 0.69 $ 0.54 $ 0.15 27.8 %
Simplify to Grow Program 0.01 0.01 -
Mark-to-market (gains)/losses from derivatives (0.11) 0.08 (0.19)
Acquisition integration costs and contingent consideration adjustments 0.01 0.03 (0.02)
Divestiture-related costs 0.01 - 0.01
Net earnings from divestitures - (0.03) 0.03
Incremental costs due to war in Ukraine - (0.01) 0.01
Remeasurement of net monetary position 0.02 0.01 0.01
Initial impacts from enacted tax law changes - 0.01 (0.01)
Loss on marketable securities 0.11 - 0.11
Loss on equity method investment transactions 0.02 0.01 0.01
Adjusted EPS (Non-GAAP)$ 0.76 $ 0.65 $ 0.11 16.9%
Impact of unfavorable currency 0.03 - 0.03
Adjusted EPS @ Constant FX (Non-GAAP)$ 0.79 $ 0.65 $ 0.14 21.5 %
Adjusted EPS @ Constant FX - Key Drivers
Increase in operations $0.15
Impact from acquisitions 0.02
Change in benefit plan non-service income (0.01)
Change in interest and other expense, net (0.01)
Dividend income from marketable securities -
Change in equity method investment net earnings 0.01
Change in income taxes (0.03)
Change in shares outstanding 0.01
$ 0.14

Schedule 7b
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Diluted EPS
(Unaudited)
For the Six Months Ended June 30,
2023 2022 $ Change % Change
Diluted EPS attributable to Mondelēz International (GAAP)$ 2.20 $ 1.15 $ 1.05 91.3 %
Simplify to Grow Program 0.03 0.03 -
Intangible asset impairment charges - 0.04 (0.04)
Mark-to-market (gains)/losses from derivatives (0.14) 0.06 (0.20)
Acquisition integration costs and contingent consideration adjustments 0.04 0.02 0.02
Acquisition-related costs - 0.02 (0.02)
Divestiture-related costs 0.03 - 0.03
Net earnings from divestitures (0.01) (0.05) 0.04
Incremental costs due to war in Ukraine - 0.09 (0.09)
Remeasurement of net monetary position 0.03 0.01 0.02
Loss on debt extinguishment and related expenses - 0.07 (0.07)
Initial impacts from enacted tax law changes - 0.01 (0.01)
Gain on marketable securities (0.32) - (0.32)
(Gain)/loss on equity method investment transactions (0.25) 0.01 (0.26)
Equity method investee items 0.04 - 0.04
Adjusted EPS (Non-GAAP)$ 1.65 $ 1.46 $ 0.19 13.0 %
Impact of unfavorable currency 0.10 - 0.10
Adjusted EPS @ Constant FX (Non-GAAP)$ 1.75 $ 1.46 $ 0.29 19.9 %
Adjusted EPS @ Constant FX - Key Drivers
Increase in operations $0.27
Impact from acquisitions 0.05
Change in benefit plan non-service income (0.01)
Change in interest and other expense, net (0.04)
Dividend income from marketable securities 0.01
Change in equity method investment net earnings -
Change in income taxes (0.02)
Change in shares outstanding 0.03
$ 0.29

Schedule 8a
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, 2023
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)$ 1,228 $ 1,609 $ 2,926 $ 2,744 $ - $ - $ - $ - $ 8,507
Divestitures - - - - - - - - -
Adjusted (Non-GAAP)$ 1,228 $ 1,609 $ 2,926 $ 2,744 $ - $ - $ - $ - $ 8,507
Operating Income
Reported (GAAP)$ 134 $ 207 $ 449 $ 580 $ 171 $ (79) $ (37) $ - $ 1,425
Simplify to Grow Program (2) 1 (1) 9 - (1) - - 6
Mark-to-market (gains)/losses from derivatives - - - - (171) - - - (171)
Acquisition integration costs and contingent consideration adjustments 10 2 3 9 - - - - 24
Divestiture-related costs - - 11 6 - 5 - - 22
Remeasurement of net monetary position 10 - 16 - - - - - 26
Adjusted (Non-GAAP)$ 152 $ 210 $ 478 $ 604 $ - $ (75) $ (37) $ - $ 1,332
Currency 11 13 29 2 - (1) (1) - 53
Adjusted @ Constant FX (Non-GAAP)$ 163 $ 223 $ 507 $ 606 $ - $ (76) $ (38) $ - $ 1,385
$ Change - Reported (GAAP)$ 44 $ (4) $ 69 $ 126 n/m $ (17) $ (5) n/m $ 498
$ Change - Adjusted (Non-GAAP) 53 (4) 69 136 n/m (14) (5) n/m 235
$ Change - Adjusted @ Constant FX (Non-GAAP) 64 9 98 138 n/m (15) (6) n/m 288
% Change - Reported (GAAP) 48.9% (1.9)% 18.2% 27.8% n/m (27.4)% (15.6)% n/m 53.7%
% Change - Adjusted (Non-GAAP) 53.5% (1.9)% 16.9% 29.1% n/m (23.0)% (15.6)% n/m 21.4%
% Change - Adjusted @ Constant FX (Non-GAAP) 64.6% 4.2% 24.0% 29.5% n/m (24.6)% (18.8)% n/m 26.3%
Operating Income Margin
Reported % 10.9% 12.9% 15.3% 21.1% 16.8%
Reported pp change0.6 pp (0.8)pp 0.8 pp 0.8 pp 4.1 pp
Adjusted % 12.4% 13.1% 16.3% 22.0% 15.7%
Adjusted pp change0.9 pp (0.8)pp 0.7 pp 1.1 pp 0.6 pp
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 (12) - - - - - - - (12)
Adjusted (Non-GAAP)$ 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
Operating income from divestitures (3) - - - - - - - (3)
Divestiture-related costs 1 - - - - 4 - - 5
Incremental costs due to war in Ukraine - - (15) - - - - - (15)
Remeasurement of net monetary position 10 - - - - - - - 10
Adjusted (Non-GAAP)$ 99 $ 214 $ 409 $ 468 $ - $ (61) $ (32) $ - $ 1,097
Operating Income Margin
Reported % 10.3% 13.7% 14.5% 20.3% 12.7%
Adjusted % 11.5% 13.9% 15.6% 20.9% 15.1%

Schedule 8b
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, 2023
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)$ 2,439 $ 3,548 $ 6,233 $ 5,453 $ - $ - $ - $ - $ 17,673
Divestitures - - - - - - - - -
Adjusted (Non-GAAP)$ 2,439 $ 3,548 $ 6,233 $ 5,453 $ - $ - $ - $ - $ 17,673
Operating Income
Reported (GAAP)$ 273 $ 567 $ 956 $ 1,146 $ 220 $ (156) $ (76) $ - $ 2,930
Simplify to Grow Program (2) 2 29 8 - 4 - - 41
Mark-to-market (gains)/losses from derivatives - - - - (220) - - - (220)
Acquisition integration costs and contingent consideration adjustments 16 2 9 47 - 1 - - 75
Divestiture-related costs - - 37 9 - 6 - - 52
Incremental costs due to war in Ukraine - - (3) - - - - - (3)
Remeasurement of net monetary position 21 - 17 - - - - - 38
Adjusted (Non-GAAP)$ 308 $ 571 $ 1,045 $ 1,210 $ - $ (145) $ (76) $ - $ 2,913
Currency 14 60 61 5 - (5) (1) - 134
Adjusted @ Constant FX (Non-GAAP)$ 322 $ 631 $ 1,106 $ 1,215 $ - $ (150) $ (77) $ - $ 3,047
$ Change - Reported (GAAP)$ 80 $ 84 $ 199 $ 274 n/m $ (44) $ (12) n/m $ 909
$ Change - Adjusted (Non-GAAP) 101 4 77 309 n/m (40) (12) n/m 439
$ Change - Adjusted @ Constant FX (Non-GAAP) 115 64 138 314 n/m (45) (13) n/m 573
% Change - Reported (GAAP) 41.5% 17.4% 26.3% 31.4% n/m (39.3)% (18.8)% n/m 45.0%
% Change - Adjusted (Non-GAAP) 48.8% 0.7% 8.0% 34.3% n/m (38.1)% (18.8)% n/m 17.7%
% Change - Adjusted @ Constant FX (Non-GAAP) 55.6% 11.3% 14.3% 34.9% n/m (42.9)% (20.3)% n/m 23.2%
Operating Income Margin
Reported % 11.2% 16.0% 15.3% 21.0% 16.6%
Reported pp change(0.1)pp 1.8 pp 1.7 pp 1.1 pp 3.2 pp
Adjusted % 12.6% 16.1% 16.8% 22.2% 16.5%
Adjusted pp change0.3 pp (0.6)pp (0.6)pp 1.6 pp - pp
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 (21) - - - - - - - (21)
Adjusted (Non-GAAP)$ 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
Operating income from divestitures (4) - - - - - - - (4)
Incremental costs due to war in Ukraine - - 128 - - - - - 128
Remeasurement of net monetary position 15 - - - - - - - 15
Adjusted (Non-GAAP)$ 207 $ 567 $ 968 $ 901 $ - $ (105) $ (64) $ - $ 2,474
Operating Income Margin
Reported % 11.3% 14.2% 13.6% 19.9% 13.4%
Adjusted % 12.3% 16.7% 17.4% 20.6% 16.5%

Schedule 9
Mondelēz International, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Measures
Net Cash Provided by Operating Activities to Free Cash Flow
(in millions of U.S. dollars)
(Unaudited)
For the Six Months Ended June 30,
2023 2022 $ Change
Net Cash Provided by Operating Activities (GAAP)$ 1,973 $ 1,967 $ 6
Capital Expenditures (495) (385) (110)
Free Cash Flow (Non-GAAP) $ 1,478 $ 1,582 $ (104)

Contacts:Tracey Noe (Media)Shep Dunlap (Investors)
1-847-943-5678 1-847-943-5454
[email protected] [email protected]

Primary Logo

Source: Mondelez International, Inc.

Categories

Globe Newswire Press Releases

Next Articles