Keurig Dr Pepper Reports Q4 2023 Results and Provides Outlook for 2024
Q4 Performance Led by Continued Momentum in
After a Strong 2023, Company Expects to Deliver On-Algorithm
Reported GAAP Basis | Adjusted Basis1 | |||||||
Q4 | FY 2023 | Q4 | FY 2023 | |||||
% vs prior year | 1.7 % | 5.4 % | 1.1 % | 4.9 % | ||||
Diluted EPS | ||||||||
% vs prior year | 53.1 % | 53.5 % | 10.0 % | 6.0 % | ||||
Full-year 2023 highlights:
- Mid-single-digit net sales growth, led by
U.S. Refreshment Beverages and International segments.
- Adjusted diluted EPS growth of 6%, in line with guidance and reflecting a significantly enhanced composition of earnings. EPS growth accelerated in the second half of the year.
- In
U.S. Refreshment Beverages, market share gains in categories representing approximately 85% of the portfolio.
- In
U.S. Coffee, Keurig brewing system expanded to approximately 40 millionU.S. households. Adjusted segment margins strongly inflected in the second half of the year.
- In International, double-digit net sales growth, increasing to 13% of the total company sales mix.
- Portfolio expansion into quickly growing ready-to-drink coffee and sports hydration categories through strategic partnerships with Chobani (La Colombe) and Grupo PiSA (Electrolit). Successful execution during year one of the strategic partnership with Nutrabolt (C4 Energy).
- Over
$1 .8 billion returned to shareholders through dividends, including a 7.5% increase in KDP's quarterly dividend, and the opportunistic repurchase of 22 million shares.
Commenting on the results, Chairman and CEO
Gamgort continued, "We now enter 2024 with a high-quality foundation from which to grow, as we target performance in line with our long-term financial algorithm. Moreover, we head into 2024 with confidence and strategic focus, bolstered by our bold challenger culture and a refreshed, energized executive leadership team."
2023 Full Year Consolidated Results
Net sales for the full year increased 5.4% to
GAAP operating income increased 22.5% to
Adjusted operating income increased 2.8% to
GAAP net income for the year increased 51.9% to
Adjusted net income for the year advanced 4.4% to
Operating cash flow for the full year was
2023 Full Year Segment Results
Net sales for the full year increased 9.1% to
KDP in-market performance in the
GAAP operating income increased 26.6% to
Adjusted operating income increased 13.9% to
Net sales for the full year decreased 5.4% to
Pod revenue decreased 3.6%, driven by a pod shipment decline of 5.1%. Across IRi tracked channels,
Brewer shipments totaled 9.7 million for the twelve months ending
GAAP operating income decreased 4.7% to
Adjusted operating income decreased 4.3% to
International
Net sales for the full year increased 15.0% to
GAAP operating income increased 27.3% to
Adjusted operating income increased 19.5% to
Fourth Quarter Consolidated Results
Net sales for the fourth quarter increased 1.7% to
GAAP operating income increased 40.1% to
Adjusted operating income increased 6.5% to
GAAP net income for the quarter increased 53.0% to
Adjusted net income for the quarter advanced 7.1% to
Operating cash flow for the fourth quarter was
Fourth Quarter Segment Results
Net sales for the fourth quarter increased 6.8% to
KDP in-market performance in the
GAAP operating income increased 69.0% to
Adjusted operating income increased 20.2% to
Net sales for the fourth quarter decreased 9.9% to
Pod revenue decreased 6.9%, driven by a shipment decline of 2.7% and unfavorable mix. Across IRi tracked channels,
GAAP operating income decreased 2.5% to
Adjusted operating income decreased 2.8% to
International
Net sales for the fourth quarter increased 11.5% to
GAAP operating income increased 26.3% to
Adjusted operating income increased 19.8% to
2024 Guidance
The 2024 guidance provided below is presented on a constant currency, non-GAAP basis. The Company does not provide reconciliations of such forward-looking non-GAAP measures to GAAP measures, due to the inability to predict the amount and timing of impacts outside of the Company's control on certain items, such as non-cash gains or losses resulting from mark-to-market adjustments of derivative instruments, among others, which could be material.
KDP expects constant currency net sales growth in a mid-single-digit range and Adjusted diluted EPS growth in a high-single-digit range in 2024. Foreign currency translation is expected to approximate a half of one percentage point headwind to both net sales and EPS growth.
________________________________________ |
1 Adjusted financial metrics presented in this release are non-GAAP, excluding items affecting comparability and with growth rates presented on a constant currency basis. See reconciliations of GAAP results to Adjusted results on a constant currency basis in the accompanying tables. |
2 Retail consumption data based on Keurig Dr Pepper's custom IRi (Circana) category definitions for the 52-week period ending 12/31/2023. |
3 Retail consumption data based on Keurig Dr Pepper's custom IRi (Circana) category definitions for the 13-week period ending 12/31/2023. |
Investor Contacts:
T: 888-340-5287 / [email protected]
T: 888-340-5287 / [email protected]
Media Contact:
T: 781-418-3345 / [email protected]
ABOUT KEURIG DR PEPPER
Keurig Dr Pepper (KDP) is a leading beverage company in
FORWARD LOOKING STATEMENTS
Certain statements contained herein are "forward-looking statements" within the meaning of applicable securities laws and regulations. These forward-looking statements can generally be identified by the use of words such as "outlook," "guidance," "anticipate," "expect," "believe," "could," "estimate," "feel," "forecast," "intend," "may," "plan," "potential," "project," "should," "target," "will," "would," and similar words. Forward-looking statements by their nature address matters that are, to different degrees, uncertain. These statements are based on the current expectations of our management, are not predictions of actual performance, and actual results may differ materially.
Forward-looking statements are subject to a number of risks and uncertainties, including the factors disclosed in our Annual Report on Form 10-K and subsequent filings with the SEC. We are under no obligation to update, modify or withdraw any forward-looking statements, except as required by applicable law.
NON-GAAP FINANCIAL MEASURES
This release includes certain non-GAAP financial measures, which differ from results using
Adjusted gross profit. Adjusted gross profit is defined as Net sales less Cost of sales, as adjusted for items affecting comparability as described on page A-5. Management believes that Adjusted gross profit is useful for investors in evaluating the Company's operating results and understanding the Company's operating trends by adjusting certain items that can vary significantly depending on specific underlying transactions or events, thereby affecting comparability.
Adjusted operating income. Adjusted operating income is defined as Income from operations, as adjusted for items affecting comparability as described on page A-5. Management believes that Adjusted operating income is useful for investors in evaluating the Company's operating results and understanding the Company's operating trends by adjusting certain items that can vary significantly depending on specific underlying transactions or events, thereby affecting comparability.
Adjusted net income attributable to KDP. Adjusted net income attributable to KDP is defined as Net income attributable to KDP, as adjusted for items affecting comparability as described on page A-5. Management believes that Adjusted net income is useful for investors in evaluating the Company's operating results and understanding the Company's operating trends by adjusting certain items that can vary significantly depending on specific underlying transactions or events, thereby affecting comparability.
Adjusted diluted EPS. Adjusted diluted EPS is defined as Diluted EPS, as adjusted for items affecting comparability as described on page A-5. Management believes that Adjusted diluted EPS is useful for investors in providing period-to-period comparisons of the results of our operations since it adjusts for certain items affecting overall comparability.
Adjusted gross margin. Adjusted gross margin is defined as Adjusted gross profit divided by Net sales. Management believes that Adjusted gross margin is useful for investors as supplemental measures to evaluate our operating performance and ability to manage ongoing costs.
Adjusted operating margin. Adjusted operating margin is defined as Adjusted Income from operations divided by Net sales. Management believes that Adjusted operating margin is useful for investors as supplemental measures to evaluate our operating performance and ability to manage ongoing costs.
Adjusted interest expense. Adjusted interest expense is defined as Interest expense, net, as adjusted for items affecting comparability as described on page A-5. Management believes that Adjusted interest expense is useful for investors in evaluating our performance and establishing expectations for the impacts of interest expenses.
Adjusted EBITDA. Adjusted EBITDA is defined as EBITDA, as adjusted for items affecting comparability as described on page A-5. EBITDA is defined as Net income attributable to KDP as adjusted for interest expense, net; provision for income taxes; depreciation expense; amortization of intangibles; and other amortization. Management believes that Adjusted EBITDA is useful for investors in evaluating the Company's operating results and understanding the Company's operating trends by adjusting certain items that can vary significantly depending on specific underlying transactions or events, thereby affecting comparability.
Management leverage ratio. Management leverage ratio is defined as KDP's total principal amounts of debt less cash and cash equivalents, divided by Adjusted EBITDA. Management believes that the Management leverage ratio is useful for investors in evaluating the Company's liquidity and assessing the Company's ability to meet its financial obligations.
Free cash flow. Free cash flow is defined as net cash provided by operating activities adjusted for purchases of property, plant and equipment, proceeds from sales of property, plant and equipment, and certain items excluded for comparison to prior year periods. Management uses this measure to evaluate the company's performance and make resource allocation decisions.
Financial measures presented on a constant currency basis. Defined as certain financial statement captions and metrics adjusted for certain items affecting comparability, calculated on a constant currency basis by converting our current period local currency financial results using the prior period foreign currency exchange rates. Because our reporting currency is the
KEURIG DR PEPPER INC. CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) | |||||||
Fourth Quarter | Year Ended | ||||||
(in millions, except per share data) | 2023 | 2022 | 2023 | 2022 | |||
Net sales | $ 3,867 | $ 3,803 | $ 14,814 | $ 14,057 | |||
Cost of sales | 1,683 | 1,807 | 6,734 | 6,734 | |||
Gross profit | 2,184 | 1,996 | 8,080 | 7,323 | |||
Selling, general, and administrative expenses | 1,258 | 1,227 | 4,912 | 4,645 | |||
Impairment of intangible assets | — | 166 | 2 | 477 | |||
Gain on litigation settlement | — | — | — | (299) | |||
Other operating income, net | (17) | (70) | (26) | (105) | |||
Income from operations | 943 | 673 | 3,192 | 2,605 | |||
Interest expense, net | 64 | 123 | 496 | 693 | |||
Loss on early extinguishment of debt | — | — | — | 217 | |||
Gain on sale of equity method investment | — | — | — | (50) | |||
Impairment of investments and note receivable | — | — | — | 12 | |||
Other income, net | (20) | (8) | (61) | 14 | |||
Income before provision for income taxes | 899 | 558 | 2,757 | 1,719 | |||
Provision for income taxes | 206 | 105 | 576 | 284 | |||
Net income including non-controlling interest | 693 | 453 | 2,181 | 1,435 | |||
Less: Net loss attributable to non-controlling interest | — | — | — | (1) | |||
Net income attributable to KDP | $ 693 | $ 453 | $ 2,181 | $ 1,436 | |||
Earnings per common share: | |||||||
Basic | $ 0.50 | $ 0.32 | $ 1.56 | $ 1.01 | |||
Diluted | 0.49 | 0.32 | 1.55 | 1.01 | |||
Weighted average common shares outstanding: | |||||||
Basic | 1,393.6 | 1,415.5 | 1,399.3 | 1,416.8 | |||
Diluted | 1,401.3 | 1,427.5 | 1,408.4 | 1,428.5 | |||
KEURIG DR PEPPER INC. CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) | |||
(in millions, except share and per share data) | 2023 | 2022 | |
Assets | |||
Current assets: | |||
Cash and cash equivalents | $ 267 | $ 535 | |
Trade accounts receivable, net | 1,368 | 1,484 | |
Inventories | 1,142 | 1,314 | |
Prepaid expenses and other current assets | 598 | 471 | |
Total current assets | 3,375 | 3,804 | |
Property, plant and equipment, net | 2,699 | 2,491 | |
Investments in unconsolidated affiliates | 1,387 | 1,000 | |
Goodwill | 20,202 | 20,072 | |
Other intangible assets, net | 23,287 | 23,183 | |
Other non-current assets | 1,149 | 1,252 | |
Deferred tax assets | 31 | 35 | |
Total assets | $ 52,130 | $ 51,837 | |
Liabilities and Stockholders' Equity | |||
Current liabilities: | |||
Accounts payable | 3,597 | 5,206 | |
Accrued expenses | 1,242 | 1,153 | |
Structured payables | 117 | 137 | |
Short-term borrowings and current portion of long-term obligations | 3,246 | 895 | |
Other current liabilities | 714 | 685 | |
Total current liabilities | 8,916 | 8,076 | |
Long-term obligations | 9,945 | 11,072 | |
Deferred tax liabilities | 5,760 | 5,739 | |
Other non-current liabilities | 1,833 | 1,825 | |
Total liabilities | 26,454 | 26,712 | |
Commitments and contingencies | |||
Stockholders' equity: | |||
Preferred stock, | — | — | |
Common stock, and 1,408,394,293 shares issued and outstanding as of 2022, respectively | 14 | 14 | |
Additional paid-in capital | 20,788 | 21,444 | |
Retained earnings | 4,559 | 3,539 | |
Accumulated other comprehensive income | 315 | 129 | |
Total stockholders' equity | 25,676 | 25,126 | |
Non-controlling interest | — | (1) | |
Total equity | 25,676 | 25,125 | |
Total liabilities and stockholders' equity | $ 52,130 | $ 51,837 | |
KEURIG DR PEPPER INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | |||
Year Ended | |||
(in millions) | 2023 | 2022 | |
Operating activities: | |||
Net income attributable to KDP | $ 2,181 | $ 1,436 | |
Adjustments to reconcile net income to net cash provided by operating activities: | |||
Depreciation expense | 402 | 399 | |
Amortization of intangibles | 137 | 138 | |
Other amortization expense | 181 | 172 | |
Provision for sales returns | 61 | 61 | |
Deferred income taxes | (4) | (289) | |
Employee stock-based compensation expense | 116 | 52 | |
Loss on early extinguishment of debt | — | 217 | |
Gain on sale of equity method investment | — | (50) | |
Gain on disposal of property, plant, and equipment | (1) | (80) | |
Unrealized (gain) loss on foreign currency | (13) | 26 | |
Unrealized loss on derivatives | 31 | 383 | |
Settlements of interest rate contracts | 54 | 125 | |
Equity in (earnings) loss of unconsolidated affiliates | (33) | 5 | |
Earned equity | (44) | — | |
Impairment of intangible assets | 2 | 477 | |
Impairment of investments and note receivable of unconsolidated affiliate | — | 12 | |
Other, net | 6 | 28 | |
Changes in assets and liabilities: | |||
Trade accounts receivable | 70 | (398) | |
Inventories | 182 | (426) | |
Income taxes receivable and payables, net | (199) | (105) | |
Other current and non-current assets | (192) | (456) | |
Accounts payable and accrued expenses | (1,618) | 903 | |
Other current and non-current liabilities | 10 | 207 | |
Net change in operating assets and liabilities | (1,747) | (275) | |
Net cash provided by operating activities | 1,329 | 2,837 | |
Investing activities: | |||
Proceeds from sale of investment in unconsolidated affiliates | — | 50 | |
Purchases of property, plant, and equipment | (425) | (353) | |
Proceeds from sales of property, plant, and equipment | 9 | 168 | |
Purchases of intangibles | (56) | (26) | |
Issuance of related party note receivable | — | (18) | |
Investments in unconsolidated affiliates | (316) | (962) | |
Other, net | 4 | 6 | |
Net cash used in investing activities | (784) | (1,135) | |
Financing activities: | |||
Proceeds from issuance of Notes | — | 3,000 | |
Repayments of Notes | (500) | (3,365) | |
Net proceeds from issuance of commercial paper | 1,697 | 250 | |
Proceeds from structured payables | 130 | 155 | |
Repayments of structured payables | (148) | (158) | |
Cash dividends paid | (1,142) | (1,080) | |
Repurchases of common stock | (706) | (379) | |
Tax withholdings related to net share settlements | (62) | (15) | |
Payments on finance leases | (95) | (90) | |
Other, net | (6) | (46) | |
Net cash used in financing activities | (832) | (1,728) | |
Cash and cash equivalents: | |||
Net change from operating, investing and financing activities | (287) | (26) | |
Effect of exchange rate changes | 19 | (7) | |
Beginning balance | 535 | 568 | |
Ending balance | $ 267 | $ 535 | |
KEURIG DR PEPPER INC. RECONCILIATION OF SEGMENT INFORMATION (UNAUDITED) | |||||||
Fourth Quarter | Year Ended | ||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | |||
$ 2,214 | $ 2,074 | $ 8,821 | $ 8,083 | ||||
1,158 | 1,285 | 4,071 | 4,302 | ||||
International | 495 | 444 | 1,922 | 1,672 | |||
Total net sales | $ 3,867 | $ 3,803 | $ 14,814 | $ 14,057 | |||
Income from Operations | |||||||
$ 688 | $ 407 | $ 2,483 | $ 1,961 | ||||
383 | 393 | 1,158 | 1,215 | ||||
International | 144 | 114 | 475 | 373 | |||
Unallocated corporate costs | (272) | (241) | (924) | (944) | |||
Total income from operations | $ 943 | $ 673 | $ 3,192 | $ 2,605 | |||
KEURIG DR PEPPER INC.
RECONCILIATION OF CERTAIN NON-GAAP INFORMATION
(UNAUDITED)
The Company reports its financial results in accordance with
Specifically, investors should consider the following with respect to our financial results:
Adjusted: Defined as certain financial statement captions and metrics adjusted for certain items affecting comparability.
Items affecting comparability: Defined as certain items that are excluded for comparison to prior year periods, adjusted for the tax impact as applicable. Tax impact is determined based upon an approximate rate for each item. For each period, management adjusts for (i) the unrealized mark-to-market impact of derivative instruments not designated as hedges in accordance with
For the fourth quarter and full year ended
For the fourth quarter and full year ended
Constant currency adjusted: Defined as certain financial statement captions and metrics adjusted for certain items affecting comparability, calculated on a constant currency basis by converting our current period local currency financial results using the prior period foreign currency exchange rates.
For the years ended
KEURIG DR PEPPER INC. RECONCILIATION OF CERTAIN NON-GAAP INFORMATION (UNAUDITED) | |||||||
Gross profit | Gross | Income from | Operating | ||||
For the Fourth Quarter of 2023 | |||||||
Reported | $ 2,184 | 56.5 % | $ 943 | 24.4 % | |||
Items Affecting Comparability: | |||||||
Mark to market | 13 | 40 | |||||
Amortization of intangibles | — | 34 | |||||
Stock compensation | — | 4 | |||||
Restructuring - 2023 CEO Succession and Associated Realignment | — | 8 | |||||
Productivity | 26 | 71 | |||||
Transaction costs | — | 1 | |||||
Adjusted | $ 2,223 | 57.5 % | $ 1,101 | 28.5 % | |||
Impact of foreign currency | — % | — % | |||||
Constant currency adjusted | 57.5 % | 28.5 % | |||||
For the Fourth Quarter of 2022 | |||||||
Reported | $ 1,996 | 52.5 % | $ 673 | 17.7 % | |||
Items Affecting Comparability: | |||||||
Mark to market | (10) | (9) | |||||
Amortization of intangibles | — | 38 | |||||
Stock compensation | — | 2 | |||||
Restructuring and integration costs - DPS Merger | — | 81 | |||||
Productivity | 30 | 71 | |||||
Impairment of intangible assets | — | 166 | |||||
Non-routine legal matters | — | 4 | |||||
COVID-19 | (1) | — | |||||
Foundational projects | — | 1 | |||||
Adjusted | $ 2,015 | 53.0 % | $ 1,027 | 27.0 % | |||
Refer to pages A-8 and A-9 for reconciliations of reported net sales to constant currency net sales and adjusted income from operations to constant currency adjusted income from operations. |
KEURIG DR PEPPER INC. RECONCILIATION OF CERTAIN NON-GAAP INFORMATION (UNAUDITED) | |||||||||||
Interest | Income | Provision | Effective | Net income | Diluted | ||||||
For the Fourth Quarter of 2023 | |||||||||||
Reported | $ 64 | $ 899 | $ 206 | 22.9 % | $ 693 | $ 0.49 | |||||
Items Affecting Comparability: | |||||||||||
Mark to market | 60 | (20) | (4) | (16) | (0.01) | ||||||
Amortization of intangibles | — | 34 | 9 | 25 | 0.02 | ||||||
Amortization of fair value debt adjustment | (5) | 5 | 2 | 3 | — | ||||||
Stock compensation | — | 4 | — | 4 | — | ||||||
Restructuring - 2023 CEO Succession and Associated Realignment | — | 8 | 3 | 5 | — | ||||||
Productivity | — | 71 | 18 | 53 | 0.04 | ||||||
Transaction costs | — | 1 | — | 1 | — | ||||||
Change in deferred tax liabilities related to goodwill and other intangible assets | — | — | (2) | 2 | — | ||||||
Adjusted | $ 119 | $ 1,002 | $ 232 | 23.2 % | $ 770 | $ 0.55 | |||||
Impact of foreign currency | (0.1) % | ||||||||||
Constant currency adjusted | 23.1 % | ||||||||||
For the Fourth Quarter of 2022 | |||||||||||
Reported | $ 123 | $ 558 | $ 105 | 18.8 % | $ 453 | $ 0.32 | |||||
Items Affecting Comparability: | |||||||||||
Mark to market | (2) | (11) | (8) | (3) | — | ||||||
Amortization of intangibles | — | 38 | 10 | 28 | 0.02 | ||||||
Amortization of fair value of debt adjustment | (5) | 5 | 1 | 4 | — | ||||||
Stock compensation | — | 2 | — | 2 | — | ||||||
Restructuring and integration costs - DPS Merger | — | 81 | 19 | 62 | 0.04 | ||||||
Productivity | — | 71 | 24 | 47 | 0.03 | ||||||
Impairment of intangible assets | — | 166 | 49 | 117 | 0.08 | ||||||
Impairment of investment | — | — | 3 | (3) | — | ||||||
Loss on early extinguishment of debt | — | — | (3) | 3 | — | ||||||
Non-routine legal matters | — | 4 | 1 | 3 | — | ||||||
COVID-19 | — | — | 1 | (1) | — | ||||||
Foundational projects | — | 1 | — | 1 | — | ||||||
Change in deferred tax liabilities related to goodwill and other intangible assets | — | — | (1) | 1 | — | ||||||
Adjusted | $ 116 | $ 915 | $ 201 | 22.0 % | $ 714 | $ 0.50 | |||||
Change - adjusted | 2.6 % | 7.8 % | 10.0 % | ||||||||
Impact of foreign currency | — % | (0.7) % | — % | ||||||||
Change - constant currency adjusted | 2.6 % | 7.1 % | 10.0 % | ||||||||
Diluted earnings per common share may not foot due to rounding. |
KEURIG DR PEPPER INC. RECONCILIATION OF CERTAIN FINANCIAL MEASURES BY SEGMENT TO CONSTANT CURRENCY ADJUSTED FINANCIAL MEASURES BY SEGMENT (UNAUDITED) | |||||||||
| International | Unallocated | Total | ||||||
For the Fourth Quarter of 2023 | |||||||||
Reported - Income from Operations | $ 688 | $ 383 | $ 144 | $ (272) | $ 943 | ||||
Items Affecting Comparability: | |||||||||
Mark to market | — | — | 6 | 34 | 40 | ||||
Amortization of intangibles | 6 | 26 | 2 | — | 34 | ||||
Stock compensation | — | — | — | 4 | 4 | ||||
Restructuring - 2023 CEO Succession and Associated Realignment | — | — | — | 8 | 8 | ||||
Productivity | 19 | 14 | — | 38 | 71 | ||||
Transaction costs | — | — | — | 1 | 1 | ||||
Adjusted - Income from Operations | $ 713 | $ 423 | $ 152 | $ (187) | $ 1,101 | ||||
Change - adjusted | 20.2 % | (2.8) % | 25.6 % | 53.3 % | 7.2 % | ||||
Impact of foreign currency | — % | — % | (5.8) % | — % | (0.7) % | ||||
Change - constant currency adjusted | 20.2 % | (2.8) % | 19.8 % | 53.3 % | 6.5 % | ||||
For the Fourth Quarter of 2022 | |||||||||
Reported - Income from Operations | $ 407 | $ 393 | $ 114 | $ (241) | $ 673 | ||||
Items Affecting Comparability: | |||||||||
Mark to market | — | — | 1 | (10) | (9) | ||||
Amortization of intangibles | 6 | 27 | 5 | — | 38 | ||||
Stock compensation | — | — | — | 2 | 2 | ||||
Restructuring and integration costs - DPS Merger | — | (1) | 1 | 81 | 81 | ||||
Productivity | 13 | 17 | — | 41 | 71 | ||||
Impairment of intangible assets | 166 | — | — | — | 166 | ||||
Non-routine legal matters | — | — | — | 4 | 4 | ||||
COVID-19 | 1 | (1) | — | — | — | ||||
Foundational projects | — | — | — | 1 | 1 | ||||
Adjusted - Income from Operations | $ 593 | $ 435 | $ 121 | $ (122) | $ 1,027 | ||||
KEURIG DR PEPPER INC. RECONCILIATION OF CERTAIN FINANCIAL MEASURES BY SEGMENT TO CONSTANT CURRENCY ADJUSTED FINANCIAL MEASURES BY SEGMENT (UNAUDITED) | ||||||
Reported | Impact of Foreign | Constant Currency | ||||
For the fourth quarter of 2023 | ||||||
Net sales | ||||||
6.8 % | — % | 6.8 % | ||||
(9.9) | — | (9.9) | ||||
International | 11.5 | (5.0) | 6.5 | |||
Total net sales | 1.7 | (0.6) | 1.1 | |||
Reported | Items Affecting | Adjusted | Impact of | Constant | ||||||
For the fourth quarter of 2023 | ||||||||||
Operating margin | ||||||||||
31.1 % | 1.1 % | 32.2 % | — % | 32.2 % | ||||||
33.1 | 3.4 | 36.5 | — | 36.5 | ||||||
International | 29.1 | 1.6 | 30.7 | — | 30.7 | |||||
Total operating margin | 24.4 | 4.1 | 28.5 | — | 28.5 |
KEURIG DR PEPPER INC. RECONCILIATION OF CERTAIN NON-GAAP INFORMATION (UNAUDITED) | |||||||
Gross profit | Gross | Income from | Operating | ||||
For the Year Ended | |||||||
Reported | $ 8,080 | 54.5 % | $ 3,192 | 21.5 % | |||
Items Affecting Comparability: | |||||||
Mark to market | (5) | 8 | |||||
Amortization of intangibles | — | 137 | |||||
Stock compensation | — | 17 | |||||
Restructuring - 2023 CEO Succession and Associated Realignment | — | 35 | |||||
Productivity | 115 | 259 | |||||
Impairment of intangible assets | — | 2 | |||||
Non-routine legal matters | — | 5 | |||||
Transaction costs | — | 2 | |||||
Adjusted | $ 8,190 | 55.3 % | $ 3,657 | 24.7 % | |||
Impact of foreign currency | — % | — % | |||||
Constant currency adjusted | 55.3 % | 24.7 % | |||||
For the Year Ended | |||||||
Reported | $ 7,323 | 52.1 % | $ 2,605 | 18.5 % | |||
Items Affecting Comparability: | |||||||
Mark to market | 120 | 150 | |||||
Amortization of intangibles | — | 138 | |||||
Stock compensation | — | 5 | |||||
Restructuring and integration costs - DPS Merger | — | 172 | |||||
Productivity | 116 | 230 | |||||
Impairment of intangible assets | — | 477 | |||||
Non-routine legal matters | — | 13 | |||||
COVID-19 | 9 | 14 | |||||
Gain on litigation | — | (271) | |||||
Transaction costs | — | 1 | |||||
Foundational projects | — | 4 | |||||
Adjusted | $ 7,568 | 53.8 % | $ 3,538 | 25.2 % | |||
Refer to pages A-13 and A-14 for reconciliations of reported net sales to constant currency net sales and adjusted income from operations to constant currency adjusted income from operations. |
KEURIG DR PEPPER INC. RECONCILIATION OF CERTAIN NON-GAAP INFORMATION (UNAUDITED) | |||||||||||
Interest | Income before | Provision | Effective | Net income | Diluted | ||||||
For the Year Ended | |||||||||||
Reported | $ 496 | $ 2,757 | $ 576 | 20.9 % | $ 2,181 | $ 1.55 | |||||
Items Affecting Comparability: | |||||||||||
Mark to market | (14) | 6 | 2 | 4 | — | ||||||
Amortization of intangibles | — | 137 | 34 | 103 | 0.07 | ||||||
Amortization of deferred financing costs | (1) | 1 | — | 1 | — | ||||||
Amortization of fair value debt adjustment | (19) | 19 | 5 | 14 | 0.01 | ||||||
Stock compensation | — | 17 | 6 | 11 | 0.01 | ||||||
Restructuring - 2023 CEO Succession and Associated Realignment | — | 35 | 9 | 26 | 0.02 | ||||||
Productivity | — | 259 | 63 | 196 | 0.14 | ||||||
Impairment of intangible assets | — | 2 | — | 2 | — | ||||||
Non-routine legal matters | — | 5 | 1 | 4 | — | ||||||
Transaction costs | — | 2 | — | 2 | — | ||||||
Change in deferred tax liabilities related to goodwill and other intangible assets | — | — | 26 | (26) | (0.02) | ||||||
Adjusted | $ 462 | $ 3,240 | $ 722 | 22.3 % | $ 2,518 | $ 1.79 | |||||
Impact of foreign currency | (0.1) % | ||||||||||
Constant currency adjusted | 22.2 % | ||||||||||
Diluted earnings per common share may not foot due to rounding. |
KEURIG DR PEPPER INC. RECONCILIATION OF CERTAIN NON-GAAP INFORMATION (UNAUDITED) | |||||||||||
Interest | Income before | Provision | Effective | Net income | Diluted | ||||||
For the Year Ended | |||||||||||
Reported | $ 693 | $ 1,719 | $ 284 | 16.5 % | $ 1,436 | $ 1.01 | |||||
Items Affecting Comparability: | |||||||||||
Mark to market | (249) | 395 | 93 | 302 | 0.21 | ||||||
Amortization of intangibles | — | 138 | 35 | 103 | 0.07 | ||||||
Amortization of deferred financing costs | (2) | 2 | — | 2 | — | ||||||
Amortization of fair value of debt adjustment | (19) | 19 | 4 | 15 | 0.01 | ||||||
Stock compensation | — | 5 | (1) | 6 | — | ||||||
Restructuring and integration costs - DPS Merger | — | 172 | 41 | 131 | 0.09 | ||||||
Productivity | — | 230 | 56 | 174 | 0.12 | ||||||
Impairment of intangible assets | — | 477 | 126 | 351 | 0.25 | ||||||
Impairment of investment | — | 12 | 3 | 9 | 0.01 | ||||||
Loss on early extinguishment of debt | — | 217 | 51 | 166 | 0.12 | ||||||
Non-routine legal matters | — | 13 | 3 | 10 | 0.01 | ||||||
COVID-19 | — | 14 | 4 | 10 | 0.01 | ||||||
Gain on litigation | — | (271) | (68) | (203) | (0.14) | ||||||
Gain on sale of equity-method investment | — | (50) | (12) | (38) | (0.03) | ||||||
Transaction costs | — | 1 | — | 1 | — | ||||||
Foundational projects | — | 4 | 1 | 3 | — | ||||||
Change in deferred tax liabilities related to goodwill and other intangible assets | — | — | 80 | (80) | (0.06) | ||||||
Adjusted | $ 423 | $ 3,097 | $ 700 | 22.6 % | $ 2,398 | $ 1.68 | |||||
Change - adjusted | 9.2 % | 5.0 % | 6.5 % | ||||||||
Impact of foreign currency | — % | (0.6) % | (0.5) % | ||||||||
Change - Constant currency adjusted | 9.2 % | 4.4 % | 6.0 % | ||||||||
Diluted earnings per common share may not foot due to rounding. |
KEURIG DR PEPPER INC. RECONCILIATION OF CERTAIN FINANCIAL MEASURES BY SEGMENT TO CONSTANT CURRENCY ADJUSTED FINANCIAL MEASURES BY SEGMENT (UNAUDITED) | |||||||||
| International | Unallocated | Total | ||||||
For the Year Ended | |||||||||
Reported - Income from Operations | $ 2,483 | $ 1,158 | $ 475 | $ (924) | $ 3,192 | ||||
Items Affecting Comparability: | |||||||||
Mark to market | — | — | 6 | 2 | 8 | ||||
Amortization of intangibles | 20 | 101 | 16 | — | 137 | ||||
Stock compensation | — | — | — | 17 | 17 | ||||
Restructuring - 2023 CEO Succession and Associated Realignment | — | — | — | 35 | 35 | ||||
Productivity | 57 | 74 | — | 128 | 259 | ||||
Impairment of intangible assets | 2 | — | — | — | 2 | ||||
Non-routine legal matters | — | — | — | 5 | 5 | ||||
Transaction costs | — | — | — | 2 | 2 | ||||
Adjusted - Income from Operations | $ 2,562 | $ 1,333 | $ 497 | $ (735) | $ 3,657 | ||||
Change - adjusted | 13.9 % | (4.3) % | 24.3 % | 45.5 % | 3.4 % | ||||
Impact of foreign currency | — % | — % | (4.8) % | — % | (0.6) % | ||||
Change - constant currency adjusted | 13.9 % | (4.3) % | 19.5 % | 45.5 % | 2.8 % | ||||
For the Year Ended | |||||||||
Reported - Income from Operations | $ 1,961 | $ 1,215 | $ 373 | $ (944) | $ 2,605 | ||||
Items Affecting Comparability: | |||||||||
Mark to market | — | — | 9 | 141 | 150 | ||||
Amortization of intangibles | 22 | 102 | 14 | — | 138 | ||||
Stock compensation | — | — | — | 5 | 5 | ||||
Restructuring and integration costs - DPS Merger | 2 | — | 2 | 168 | 172 | ||||
Productivity | 52 | 71 | — | 107 | 230 | ||||
Impairment of intangible assets | 477 | — | — | — | 477 | ||||
Non-routine legal matters | — | — | — | 13 | 13 | ||||
COVID-19 | 7 | 5 | 2 | — | 14 | ||||
Gain on litigation | (271) | — | — | — | (271) | ||||
Transaction costs | — | — | — | 1 | 1 | ||||
Foundational projects | — | — | — | 4 | 4 | ||||
Adjusted - Income from Operations | $ 2,250 | $ 1,393 | $ 400 | $ (505) | $ 3,538 | ||||
KEURIG DR PEPPER INC. RECONCILIATION OF CERTAIN FINANCIAL MEASURES BY SEGMENT TO CONSTANT CURRENCY (UNAUDITED) | ||||||
Reported | Impact of Foreign | Constant Currency | ||||
For the year ended | ||||||
Net sales | ||||||
9.1 % | — % | 9.1 % | ||||
(5.4) | — | (5.4) | ||||
International | 15.0 | (4.5) | 10.5 | |||
Total net sales | 5.4 | (0.5) | 4.9 | |||
Reported | Items | Adjusted | Impact of | Constant | ||||||
For the year ended | ||||||||||
Operating margin | ||||||||||
28.1 % | 0.9 % | 29.0 % | — % | 29.0 % | ||||||
28.4 | 4.3 | 32.7 | — | 32.7 | ||||||
International | 24.7 | 1.2 | 25.9 | — | 25.9 | |||||
Total operating margin | 21.5 | 3.2 | 24.7 | — | 24.7 |
KEURIG DR PEPPER INC. RECONCILIATION OF ADJUSTED EBITDA AND MANAGEMENT LEVERAGE RATIO (UNAUDITED) | |
(in millions, except for ratio) | |
ADJUSTED EBITDA RECONCILIATION - LAST TWELVE MONTHS | |
Net income attributable to KDP | $ 2,181 |
Interest expense, net | 496 |
Provision for income taxes | 576 |
Depreciation expense | 402 |
Other amortization | 181 |
Amortization of intangibles | 137 |
EBITDA | $ 3,973 |
Items affecting comparability: | |
Impairment of intangible assets | $ 2 |
Restructuring - 2023 CEO Succession and Associated Realignment | 35 |
Productivity | 218 |
Non-routine legal matters | 5 |
Stock compensation | 17 |
Transaction costs | 2 |
Mark to market | (8) |
Adjusted EBITDA | $ 4,244 |
2023 | |
Principal amounts of: | |
Commercial paper notes | $ 2,096 |
Senior unsecured notes | 11,243 |
Total principal amounts | 13,339 |
Less: Cash and cash equivalents | 267 |
Total principal amounts less cash and cash equivalents | $ 13,072 |
3.1 | |
KEURIG DR PEPPER INC.
RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW
(UNAUDITED)
Free cash flow is defined as net cash provided by operating activities adjusted for purchases of property, plant and equipment, proceeds from sales of property, plant and equipment, and certain items excluded for comparison to prior year periods. For the years ended
Year Ended | ||||
(in millions) | 2023 | 2022 | ||
Net cash provided by operating activities | $ 1,329 | $ 2,837 | ||
Purchases of property, plant and equipment | (425) | (353) | ||
Proceeds from sales of property, plant and equipment | 9 | 168 | ||
Free Cash Flow | $ 913 | $ 2,652 | ||
View original content to download multimedia:https://www.prnewswire.com/news-releases/keurig-dr-pepper-reports-q4-2023-results-and-provides-outlook-for-2024-302068193.html
SOURCE Keurig Dr Pepper Inc.

