简体
  • 简体中文
  • 繁体中文

热门资讯> 正文

Keurig Dr Pepper报告2023年第二季度业绩,提高全年净销售额预期,并重申每股收益指引

2023-07-27 19:00

Strong Q2 Net Sales Growth Led by U.S. Refreshment Beverages and International

Full Year Net Sales Outlook Increased to 5% to 6%

BURLINGTON, Mass. and FRISCO, Texas , July 27, 2023 /PRNewswire/ -- Keurig Dr Pepper Inc. (NASDAQ: KDP) today reported results for the second quarter ended June 30, 2023, raised its full year constant currency net sales growth outlook to 5% to 6% and reaffirmed its guidance for Adjusted diluted EPS growth of 6% to 7%.





Reported GAAP Basis



Adjusted Basis1





Q2



YTD



Q2



YTD

Net Sales



$3.79 bn



$7.14 bn



$3.79 bn



$7.14 bn

% vs prior year



6.6 %



7.7 %



6.1 %



7.4 %

Diluted EPS



$0.36



$0.69



$0.42



$0.76

% vs prior year



140.0 %



23.2 %



7.7 %



5.6 %

 

Commenting on the announcement, Chairman and CEO Bob Gamgort stated, "Our second quarter results demonstrated the strength of KDP's brand portfolio and our high-quality retail execution. We saw continued momentum in the U.S. Refreshment Beverages and International segments, as well as encouraging intraquarter developments in U.S. Coffee, where we expect a sequential recovery in revenue and a meaningful inflection in margins in the back half. On a consolidated basis, we continue to drive healthy growth while reinvesting in our business and are increasingly confident in our full year outlook, which now reflects even stronger underlying EPS results."

Second Quarter Consolidated Results

Net sales for the second quarter of 2023 increased 6.6% to $3.79 billion, compared to $3.55 billion in the year-ago period. On a constant currency basis, net sales advanced 6.1%, reflecting net price realization of 8.2%, only slightly offset by lower volume/mix of 2.1%. The resilient volume/mix performance reflected the continued strength of the Company's brand portfolio and in-market execution, as well as continued modest elasticities across most categories.

KDP in-market performance in the U.S. Liquid Refreshment Beverages (LRB) category remained strong, with retail dollar consumption2 advancing 10.7% and market share gains in categories representing approximately 85% of the Company's cold beverage retail sales base. The performance was led by CSDs3, seltzers, coconut waters, energy, apple juice and fruit drinks and was driven by Dr Pepper and Squirt in CSDs, as well as Polar seltzers, Evian, Vita Coco, C4 Energy, Mott's and Hawaiian Punch.

U.S. retail dollar consumption2 of KDP Manufactured K-Cup® Pods decreased 2.3% in IRi tracked channels in the quarter, and KDP Manufactured dollar share was approximately 79%. Total at-home coffee category trends during the second quarter continued to be impacted by greater consumer mobility versus the prior year, though the Company observed sequential improvement in category consumption towards the end of the second quarter, which continued into the third quarter. The single serve segment continued to gain volume share of the at-home coffee category throughout the period.

GAAP operating income increased 34.4% to $769 million, compared to $572 million in the year-ago period, reflecting growth in gross profit, as the strong net sales growth and productivity more than offset continued input cost inflation. Also impacting the comparison was the favorable year-over-year impact of items affecting comparability.

Excluding items affecting comparability, Adjusted operating income increased 4.4% to $873 million, including a strong double-digit increase in marketing investment, reflecting the strong growth in net sales and Adjusted gross profit, which more than offset transportation, warehousing and labor inflation. On a percent of net sales basis, Adjusted operating income was 23.0%.

GAAP net income for the quarter increased 130.7% to $503 million, or $0.36 per diluted share, compared to $218 million, or $0.15 per diluted share, in the year-ago period. This performance reflected a favorable year-over-year impact of items affecting comparability and the increase in Adjusted operating income, partially offset by a higher GAAP effective tax rate. Excluding items affecting comparability, Adjusted net income for the quarter advanced 7.0% to $596 million, and Adjusted diluted EPS increased 7.7% to $0.42.

Free cash flow for the second quarter was $295 million, reflecting lower operating cash flow and higher capital expenditures versus prior year.

During the quarter, the Company repurchased approximately 7 million KDP shares at a weighted average price per share of $32.34, totaling approximately $226 million. The Company has approximately $3.2 billion remaining under its share repurchase authorization expiring on December 31, 2025. 

_________________________________________

1 Adjusted financial metrics presented in this release are non-GAAP 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 category definitions for the 13-week period ending 7/2/2023.

3 CSDs refer to "Carbonated Soft Drinks".

Second Quarter Segment Results

U.S. Refreshment Beverages

Net sales for the second quarter increased 11.8% to $2.3 billion, compared to $2.1 billion in the year-ago period, reflecting net price realization of 12.0% and a slight decrease in volume/mix of 0.2%. This strong performance continued to reflect the strength of the portfolio, including incrementality from recent innovation, and exceptional in-market execution, as well as the contribution from our sales and distribution partnership with Nutrabolt for C4 Energy.

GAAP operating income increased a very strong 19.1% to $629 million, compared to $528 million in the year-ago period, reflecting the net sales growth, productivity and a modest year-over-year benefit from items affecting comparability. These drivers were partially offset by continued broad-based input cost inflation and a significant increase in marketing investment. Excluding items affecting comparability, Adjusted operating income increased 18.1% to $646 million and, on a percent of net sales basis, totaled 27.7%.

U.S. Coffee

Net sales for the second quarter decreased 5.7% to $970 million, compared to $1,029 million in the year-ago period, reflecting net price realization of 1.6% and a volume/mix decline of 7.3%. 

At-home coffee consumption in the quarter continued to be impacted by year-over-year changes in mobility, with sequential improvement in category volume trends observable each month of the quarter. Pod revenue declined 4.6%, driven by a shipment decline of 7.7% that primarily reflected mobility-driven category softness, the exit of some lower-margin private label contracts and an unfavorable comparison in the prior year during which the Company rebuilt trade inventory levels following supply chain constraints. On a trailing twelve-month basis versus the pre-pandemic Q2 2019 period, at-home pod shipments grew 16.9%, representing a mid-single digit compound annual growth rate (CAGR).

Brewer shipments totaled 9.9 million for the twelve months ending June 30, 2023, representing an 11.0% decline year-over-year. Compared against pre-pandemic levels represented by the twelve months ending June 30, 2019, brewer shipments grew 17.8%, representing a mid-single digit CAGR. Brewer shipments in the second quarter continued to be impacted by trade inventory adjustments, which the Company believes are now mostly complete, and slower discretionary spending for small appliances.

GAAP operating income decreased 15.3% to $250 million, compared to $295 million in the year-ago period, reflecting broad-based inflationary pressures, the decline in volume/mix and a significant increase in marketing investment. Partially offsetting these drivers were the benefits of productivity, higher net price realization and a modest year-over-year benefit of items affecting comparability. Excluding these items, Adjusted operating income decreased 14.6% to $292 million and, on a percent of net sales basis, totaled 30.1%.

International

Net sales for the second quarter increased 10.9% to $489 million, compared to $441 million in the year-ago period and, on a constant currency basis, net sales advanced 7.0%. This strong performance was driven by higher net price realization of 6.1% and volume/mix growth of 0.9%, and reflected broad-based momentum in both Mexico and Canada.

GAAP operating income increased a strong 14.3% to $112 million, compared to $98 million in the year-ago period, largely reflecting the benefits of the higher net sales, increased productivity and the year-over-year benefit of items affecting comparability, partially offset by inflationary pressures and a significant increase in marketing investment. Excluding items affecting comparability, Adjusted operating income increased 7.7% to $116 million and, on a percent of net sales basis, totaled 23.7%.

2023 Guidance

The 2023 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.

On a constant currency basis, KDP now expects net sales growth of 5% to 6% for 2023. The company's outlook for Adjusted diluted EPS growth of 6% to 7% in 2023 remains unchanged.

Investor Contacts:

Jane Gelfand

T: 888-340-5287 / jane.gelfand@kdrp.com 

Chethan Mallela

T: 888-340-5287 / chethan.mallela@kdrp.com 

Media Contact:

Katie Gilroy

T: 781-418-3345 / katie.gilroy@kdrp.com

ABOUT KEURIG DR PEPPER

Keurig Dr Pepper (KDP) is a leading beverage company in North America, with annual revenue of more than $14 billion and approximately 28,000 employees. KDP holds leadership positions in liquid refreshment beverages, including soft drinks, specialty coffee and tea, water, juice and juice drinks and mixers, and markets the #1 single serve coffee brewing system in the U.S. and Canada. The Company's portfolio of more than 125 owned, licensed and partner brands is designed to satisfy virtually any consumer need, any time, and includes Keurig®, Dr Pepper®, Canada Dry®, Clamato®, CORE®, Green Mountain Coffee Roasters®, Mott's®, Snapple®, and The Original Donut Shop®. Through its powerful sales and distribution network, KDP can deliver its portfolio of hot and cold beverages to nearly every point of purchase for consumers. The Company's Drink Well. Do Good. corporate responsibility platform is focused on the greatest opportunities for impact in the environment, its supply chain, the health and well-being of consumers and with its people and communities. For more information, visit www.keurigdrpepper.com

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 including Adjusted gross profit, Adjusted operating income, Adjusted net income, Adjusted diluted EPS, free cash flow and financial measures presented on a constant currency basis, which differ from results using U.S. Generally Accepted Accounting Principles (GAAP). These non-GAAP financial measures should be considered as supplements to the GAAP reported measures, should not be considered replacements for, or superior to, the GAAP measures and may not be comparable to similarly named measures used by other companies. Non-GAAP financial measures typically exclude certain charges, including one-time costs that are not expected to occur routinely in future periods. The Company uses non-GAAP financial measures internally to focus management on performance excluding these special charges to gauge our business operating performance. Management believes this information is helpful to investors because it increases transparency and assists investors in understanding the underlying performance of the Company and in the analysis of ongoing operating trends. Additionally, management believes that non-GAAP financial measures are frequently used by analysts and investors in their evaluation of companies, and their continued inclusion provides consistency in financial reporting and enables analysts and investors to perform meaningful comparisons of past, present and future operating results. The most directly comparable GAAP financial measures and reconciliations to non-GAAP financial measures are set forth in the appendix to this release and included in the Company's filings with the SEC.

To the extent that the Company provides guidance, it does so only on a non-GAAP basis and does not provide reconciliations of such forward-looking non-GAAP measures to GAAP 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. 

 

KEURIG DR PEPPER INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)





Second Quarter



First Six Months

(in millions, except per share data)

2023



2022



2023



2022

Net sales

$        3,789



$        3,554



$        7,142



$        6,632

Cost of sales

1,748



1,778



3,357



3,206

Gross profit

2,041



1,776



3,785



3,426

Selling, general and administrative expenses

1,272



1,204



2,437



2,222

Gain on litigation settlement







(299)

Other operating income, net





(5)



(35)

Income from operations

769



572



1,353



1,538

Interest expense

172



175



195



363

Loss on early extinguishment of debt



169





217

Gain on sale of equity method investment







(50)

Impairment of investments and note receivable



6





12

Other (income) expense, net

(16)



9



(36)



18

Income before provision for income taxes

613



213



1,194



978

Provision (benefit) for income taxes

110



(5)



224



175

Net income including non-controlling interest

503



218



970



803

Less: Net loss attributable to non-controlling interest







Net income attributable to KDP

$           503



$           218



$           970



$           803

















Earnings per common share:















Basic

$          0.36



$          0.15



$          0.69



$          0.57

Diluted

0.36



0.15



0.69



0.56

Weighted average common shares outstanding:















Basic

1,400.3



1,417.5



1,403.2



1,417.8

Diluted

1,409.1



1,428.6



1,413.1



1,429.2

 

KEURIG DR PEPPER INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(UNAUDITED)





June 30,



December 31,

(in millions, except share and per share data)

2023



2022

Assets

Current assets:







Cash and cash equivalents

$                278



$                535

Trade accounts receivable, net

1,311



1,484

Inventories

1,384



1,314

Prepaid expenses and other current assets

597



471

Total current assets

3,570



3,804

Property, plant and equipment, net

2,489



2,491

Investments in unconsolidated affiliates

1,019



1,000

Goodwill

20,194



20,072

Other intangible assets, net

23,344



23,183

Other non-current assets

1,153



1,252

Deferred tax assets

32



35

Total assets

$           51,801



$           51,837

Liabilities and Stockholders' Equity

Current liabilities:







Accounts payable

4,601



5,206

Accrued expenses

1,030



1,153

Structured payables

126



137

Short-term borrowings and current portion of long-term obligations

2,635



895

Other current liabilities

664



685

Total current liabilities

9,056



8,076

Long-term obligations

9,934



11,072

Deferred tax liabilities

5,736



5,739

Other non-current liabilities

1,808



1,825

Total liabilities

26,534



26,712

Commitments and contingencies







Stockholders' equity:







Preferred stock, $0.01 par value, 15,000,000 shares authorized, no shares issued



Common stock, $0.01 par value, 2,000,000,000 shares authorized, 1,396,909,564 and 1,408,394,293 shares issued and outstanding as of June 30, 2023 and December 31, 2022, respectively

14



14

Additional paid-in capital

21,009



21,444

Retained earnings

3,948



3,539

Accumulated other comprehensive income

297



129

Total stockholders' equity

25,268



25,126

Non-controlling interest

(1)



(1)

Total equity

25,267



25,125

Total liabilities and stockholders' equity

$           51,801



$           51,837

 

KEURIG DR PEPPER INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)





First Six Months

(in millions)

2023



2022

Operating activities:







Net income attributable to KDP

$                  970



$                  803

Adjustments to reconcile net income to net cash provided by operating activities:







Depreciation expense

201



205

Amortization of intangibles

69



67

Other amortization expense

91



86

Provision for sales returns

26



25

Deferred income taxes

(26)



(52)

Employee stock-based compensation expense

57



12

Loss on early extinguishment of debt



217

Gain on sale of equity method investment



(50)

Gain on disposal of property, plant and equipment

(2)



(33)

Unrealized (gain) loss on foreign currency

(13)



2

Unrealized (gain) loss on derivatives

(31)



187

Settlements of interest rate contracts



125

Equity in (earnings) loss of unconsolidated affiliates

(14)



5

Impairment on investments and note receivable of unconsolidated affiliates



12

Other, net

(9)



22

Changes in assets and liabilities:







Trade accounts receivable

162



(206)

Inventories

(61)



(346)

Income taxes receivable and payables, net

(70)



(245)

Other current and non-current assets

(147)



(340)

Accounts payable and accrued expenses

(762)



680

Other current and non-current liabilities

11



163

Net change in operating assets and liabilities

(867)



(294)

Net cash provided by operating activities

452



1,339

Investing activities:







Proceeds from sale of investment in unconsolidated affiliates



50

Purchases of property, plant and equipment

(149)



(186)

Proceeds from sales of property, plant and equipment

8



78

Purchases of intangibles

(55)



(10)

Issuance of related party note receivable



(18)

Investments in unconsolidated affiliates

(8)



(48)

Other, net

1



3

Net cash (used in) provided by investing activities

(203)



(131)

Financing activities:







Proceeds from issuance of Notes



3,000

Repayments of Notes



(3,365)

Proceeds from issuance of commercial paper

18,187



500

Repayments of commercial paper

(17,598)



(649)

Proceeds from structured payables

61



79

Repayments of structured payables

(72)



(75)

Cash dividends paid

(563)



(531)

Repurchases of common stock

(457)



(88)

Tax withholdings related to net share settlements

(32)



(8)

Payments on finance leases

(49)



(41)

Other, net



(43)

Net cash used in financing activities

(523)



(1,221)

Cash, cash equivalents, and restricted cash and cash equivalents:







Net change from operating, investing and financing activities

(274)



(13)

Effect of exchange rate changes

17



(1)

Beginning balance

535



568

Ending balance

$                  278



$                  554

 

KEURIG DR PEPPER INC.

RECONCILIATION OF SEGMENT INFORMATION

(UNAUDITED)





Second Quarter



First Six Months

(in millions)

2023



2022



2023



2022

Net Sales















U.S. Refreshment Beverages

$            2,330



$            2,084



$            4,337



$            3,865

U.S. Coffee

970



1,029



1,901



1,972

International

489



441



904



795

Total net sales

$            3,789



$            3,554



$            7,142



$            6,632

















Income from Operations















U.S. Refreshment Beverages

$              629



$              528



$            1,119



$            1,232

U.S. Coffee

250



295



482



550

International

112



98



192



162

Unallocated corporate costs

(222)



(349)



(440)



(406)

Total income from operations

$              769



$              572



$            1,353



$            1,538

 

KEURIG DR PEPPER INC.

RECONCILIATION OF CERTAIN NON-GAAP INFORMATION

(UNAUDITED)

The company reports its financial results in accordance with U.S. GAAP. However, management believes that certain non-GAAP financial measures that reflect the way management evaluates the business may provide investors with additional information regarding the company's results, trends and ongoing performance on a comparable basis.

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 U.S. GAAP that do not have an offsetting risk reflected within the financial results, as well as the unrealized mark-to-market impact of our Vita Coco investment; (ii) the amortization associated with definite-lived intangible assets; (iii) the amortization of the deferred financing costs associated with the DPS Merger; (iv) the amortization of the fair value adjustment of the senior unsecured notes obtained as a result of the DPS Merger; (v) stock compensation expense and the associated windfall tax benefit attributable to the matching awards made to employees who made an initial investment in KDP; (vi) non-cash changes in deferred tax liabilities related to goodwill and other intangible assets as a result of tax rate or apportionment changes; and (vii) other certain items that are excluded for comparison purposes to prior year periods.

For the second quarter and first six months of 2023, the other certain items excluded for comparison purposes include (i) productivity expenses and (ii) costs related to significant non-routine legal matters, specifically the antitrust litigation. Additionally, the non-cash changes in deferred tax liabilities related to goodwill and other intangible assets included an immaterial correction of an error during the second quarter of 2023 related to the valuation of the foreign deferred tax liabilities related to goodwill and other intangible assets.

For the second quarter and first six months of 2022, the other certain items excluded for comparison purposes include (i) restructuring and integration expenses related to significant business combinations; (ii) productivity expenses; (iii) costs related to significant non-routine legal matters, specifically the antitrust litigation; (iv) the loss on early extinguishment of debt related to the redemption of debt; (v) incremental costs to our operations related to risks associated with the COVID-19 pandemic, which were incurred to either maintain the health and safety of our front-line employees or temporarily increase compensation to such employees to ensure essential operations continue during the pandemic; (vi) the gain on the sale of our investment in BodyArmor as a result of the settlement of the associated holdback liability; (vii) the gain on the settlement of our prior litigation with BodyArmor, excluding recoveries of previously incurred litigation expenses which were included in our adjusted results; (viii) losses recognized with respect to our equity method investment in Bedford as a result of funding our share of their wind-down costs; (ix) transaction costs for significant business combinations (completed or abandoned); and (x) foundational projects, which are transformative and non-recurring in nature.

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 second quarter and first six months of 2023 and 2022, the supplemental financial data set forth below includes reconciliations of adjusted and constant currency adjusted financial measures to the applicable financial measure presented in the unaudited condensed consolidated financial statements for the same period.

 

KEURIG DR PEPPER INC.

RECONCILIATION OF CERTAIN NON-GAAP INFORMATION

(UNAUDITED)





Cost of

sales



Gross profit



Gross

margin



Selling, general and

administrative

expenses



Other

operating

income, net



Income

from

operations



Operating

margin

For the Second Quarter of 2023



























Reported

$         1,748



$         2,041



53.9 %



$                      1,272



$                  —



$            769



20.3 %

Items Affecting Comparability:



























Mark to market

(9)



9







5





4





Amortization of intangibles









(35)





35





Stock compensation









(4)





4





Productivity

(26)



26







(32)





58





Non-routine legal matters









(3)





3





Adjusted

$         1,713



$         2,076



54.8 %



$                      1,203



$                  —



$            873



23.0 %

Impact of foreign currency









(0.1) %















— %

Constant currency adjusted









54.7 %















23.0 %





























For the Second Quarter of 2022



























Reported

$         1,778



$         1,776



50.0 %



$                      1,204



$                  —



$            572



16.1 %

Items Affecting Comparability:



























Mark to market

(138)



138











138





Amortization of intangibles









(33)





33





Stock compensation









(5)





5





Restructuring and integration costs









(23)



1



22





Productivity

(28)



28







(24)





52





Non-routine legal matters









(3)





3





COVID-19

(3)



3







(1)





4





Transaction costs









(1)





1





Foundational projects









(2)





2





Adjusted

$         1,609



$         1,945



54.7 %



$                      1,112



$                    1



$            832



23.4 %



Refer to page A-8 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

expense



Loss on early

extinguishment

of debt



Impairment of

investments and

note receivable



Other

(income)

expense, net



Income before

provision for

income taxes



Provision

(benefit) for

income taxes



Effective

tax rate



Net income

attributable to

KDP



Diluted

earnings per

share

For the Second Quarter of 2023



































Reported

$       172



$                   —



$                     —



$              (16)



$                    613



$               110



17.9 %



$             503



$           0.36

Items Affecting Comparability:



































Mark to market

(53)







9



48



15







33



0.02

Amortization of intangibles









35



6







29



0.02

Amortization of deferred financing costs

(1)









1









1



Amortization of fair value debt adjustment

(5)









5



1







4



Stock compensation









4



1







3



Productivity









58



12







46



0.03

Non-routine legal matters









3



1







2



Change in deferred tax liabilities related to

goodwill and other intangible assets











25







(25)



(0.02)

Adjusted

$       113



$                   —



$                     —



$                (7)



$                    767



$               171



22.3 %



$             596



$           0.42

Impact of foreign currency

























(0.2) %









Constant currency adjusted

























22.1 %













































For the Second Quarter of 2022



































Reported

$       175



$                 169



$                       6



$                  9



$                    213



$                 (5)



(2.3) %



$             218



$           0.15

Items Affecting Comparability:



































Mark to market

(63)







1



200



49







151



0.11

Amortization of intangibles









33



8







25



0.02

Amortization of deferred financing costs

(1)









1









1



Amortization of fair value of debt adjustment

(4)









4



1







3



Stock compensation









5



(2)







7



Restructuring and integration costs









22



5







17



0.01

Productivity









52



10







42



0.03

Impairment of investment





(6)





6









6



Loss on early extinguishment of debt



(169)







169



43







126



0.09

Non-routine legal matters









3



1







2



COVID-19









4



1







3



Transaction costs









1









1



Foundational projects









2









2



Change in deferred tax liabilities related to

goodwill and other intangible assets











50







(50)



(0.03)

Adjusted

$       107



$                   —



$                     —



$                10



$                    715



$               161



22.5 %



$             554



$           0.39





































Change - adjusted

5.6 %



























7.6 %



7.7 %

Impact of foreign currency

— %



























(0.6) %



— %

Change - constant currency adjusted

5.6 %



























7.0 %



7.7 %



Diluted earnings per common share may not foot due to rounding.

 

KEURIG DR PEPPER INC. 

RECONCILIATION OF CERTAIN NON-GAAP INFORMATION 

(UNAUDITED) 



(in millions)

Reported



Items Affecting

Comparability



Adjusted

For the second quarter of 2023











Income from operations











U.S. Refreshment Beverages

$                            629



$                              17



$                            646

U.S. Coffee

250



42



292

International

112



4



116

Unallocated corporate costs

(222)



41



(181)

Total income from operations

$                            769



$                            104



$                            873













For the second quarter of 2022











Income from operations











U.S. Refreshment Beverages

$                            528



$                              19



$                            547

U.S. Coffee

295



47



342

International

98



6



104

Unallocated corporate costs

(349)



188



(161)

Total income from operations

$                            572



$                            260



$                            832

 





Reported



Impact of Foreign

Currency



Constant Currency

For the second quarter of 2023













Net sales













U.S. Refreshment Beverages



11.8 %



— %



11.8 %

U.S. Coffee



(5.7)





(5.7)

International



10.9



(3.9)



7.0

Total net sales



6.6



(0.5)



6.1

 





Adjusted



Impact of Foreign

Currency



Constant Currency

Adjusted

For the second quarter of 2023













Income from operations













U.S. Refreshment Beverages



18.1 %



— %



18.1 %

U.S. Coffee



(14.6)





(14.6)

International



11.5



(3.8)



7.7

Total income from operations



4.9



(0.5)



4.4

 





Reported



Items Affecting

Comparability



Adjusted



Impact of

Foreign

Currency



Constant

Currency

Adjusted

For the second quarter of 2023





















Operating margin





















U.S. Refreshment Beverages



27.0 %



0.7 %



27.7 %



— %



27.7 %

U.S. Coffee



25.8



4.3



30.1





30.1

International



22.9



0.8



23.7





23.7

Total operating margin



20.3



2.7



23.0





23.0

 

KEURIG DR PEPPER INC.

RECONCILIATION OF CERTAIN NON-GAAP INFORMATION

(UNAUDITED)





Cost of sales



Gross profit



Gross

margin



Selling, general

and administrative

expenses



Gain on

 litigation

settlement



Other operating

income, net



Income from

operations



Operating

margin

For the First Six Months of 2023































Reported

$            3,357



$            3,785



53.0 %



$                    2,437



$                —



$                     (5)



$         1,353



18.9 %

Items Affecting Comparability:































Mark to market

5



(5)







(7)







2





Amortization of intangibles









(69)







69





Stock compensation









(9)







9





Productivity

(64)



64







(72)







136





Non-routine legal matters









(3)







3





Adjusted

$            3,298



$            3,844



53.8 %



$                    2,277



$                —



$                     (5)



$         1,572



22.0 %

Impact of foreign currency









— %



















— %

Constant currency adjusted









53.8 %



















22.0 %

































For the First Six Months of 2022































Reported

$            3,206



$            3,426



51.7 %



$                    2,222



$             (299)



$                   (35)



$         1,538



23.2 %

Items Affecting Comparability:































Mark to market

(79)



79







26







53





Amortization of intangibles









(67)







67





Stock compensation









2







(2)





Restructuring and integration costs









(56)





(2)



58





Productivity

(56)



56







(46)







102





Non-routine legal matters









(7)







7





COVID-19

(7)



7







(2)







9





Gain on litigation











271





(271)





Transaction costs









(1)







1





Foundational projects









(2)







2





Adjusted

$            3,064



$            3,568



53.8 %



$                    2,069



$              (28)



$                   (37)



$         1,564



23.6 %



Refer to page A-11 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

expense



Loss on early

extinguishment

of debt



Gain on sale of

equity method

investment



Impairment of

investments and

note receivable



Other

(income)

expense, net



Income before

provision for

income taxes



Provision

(benefit) for

income taxes



Effective

tax rate



Net income

attributable

to KDP



Diluted

earnings

per share

For the First Six Months of 2023







































Reported

$     195



$                   —



$                   —



$                     —



$             (36)



$            1,194



$              224



18.8 %



$        970



$    0.69

Items Affecting Comparability:







































Mark to market

40









18



(56)



(14)







(42)



(0.03)

Amortization of intangibles











69



16







53



0.04

Amortization of deferred financing costs

(1)











1









1



Amortization of fair value debt adjustment

(9)











9



2







7



0.01

Stock compensation











9



3







6



Productivity











136



33







103



0.07

Non-routine legal matters











3



1







2



Change in deferred tax liabilities related to

goodwill and other intangible assets













25







(25)



(0.02)

Adjusted

$     225



$                   —



$                   —



$                     —



$             (18)



$            1,365



$              290



21.2 %



$     1,075



$    0.76

Impact of foreign currency





























0.1 %









Constant currency adjusted





























21.3 %

















































For the First Six Months of 2022







































Reported

$     363



$                 217



$                 (50)



$                     12



$              18



$               978



$              175



17.9 %



$        803



$    0.56

Items Affecting Comparability:







































Mark to market

(134)









(2)



189



47







142



0.10

Amortization of intangibles











67



17







50



0.04

Amortization of deferred financing costs

(2)











2









2



Amortization of fair value of debt adjustment

(9)











9



2







7



Stock compensation











(2)



(3)







1



Restructuring and integration costs











58



14







44



0.03

Productivity











102



22







80



0.06

Impairment of investment







(12)





12









12



Loss on early extinguishment of debt



(217)









217



54







163



0.12

Non-routine legal matters











7



2







5



COVID-19











9



2







7



Gain on litigation











(271)



(68)







(203)



(0.14)

Gain on sale of equity-method investment





50







(50)



(12)







(38)



(0.03)

Transaction costs











1









1



Foundational projects











2









2



Change in deferred tax liabilities related to

goodwill and other intangible assets













50







(50)



(0.03)

Adjusted

$     218



$                   —



$                   —



$                     —



$              16



$            1,330



$              302



22.7 %



$     1,028



$    0.72









































Change - adjusted

3.2 %































4.6 %



5.6 %

Impact of foreign currency

— %































(0.5) %



— %

Change - Constant currency adjusted

3.2 %































4.1 %



5.6 %



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) 



(in millions)

Reported



Items Affecting

Comparability



Adjusted

For the first six months of 2023:











Income from operations











U.S. Refreshment Beverages

$                         1,119



$                              35



$                         1,154

U.S. Coffee

482



95



577

International

192



8



200

Unallocated corporate costs

(440)



81



(359)

Total income from operations

$                         1,353



$                            219



$                         1,572













For the first six months of 2022:











Income from operations











U.S. Refreshment Beverages

$                         1,232



$                          (230)



$                         1,002

U.S. Coffee

550



93



643

International

162



13



175

Unallocated corporate costs

(406)



150



(256)

Total income from operations

$                         1,538



$                              26



$                         1,564

 





Reported



Impact of Foreign

Currency



Constant Currency

For the first six months of 2023:













Net sales













U.S. Refreshment Beverages



12.2 %



— %



12.2 %

U.S. Coffee



(3.6)





(3.6)

International



13.7



(2.4)



11.3

Total net sales



7.7



(0.3)



7.4

 





Adjusted



Impact of Foreign

Currency



Constant Currency

Adjusted

For the first six months of 2023:













Income from operations













U.S. Refreshment Beverages



15.2 %



— %



15.2 %

U.S. Coffee



(10.3)





(10.3)

International



14.3



(2.3)



12.0

Total income from operations



0.5



(0.2)



0.3

 





Reported



Items 

Affecting 

Comparability



Adjusted



Impact of 

Foreign

Currency



Constant 

Currency

Adjusted

For the first six months of 2023:





















Operating margin





















U.S. Refreshment Beverages



25.8 %



0.8 %



26.6 %



— %



26.6 %

U.S. Coffee



25.4



5.0



30.4





30.4

International



21.2



0.9



22.1





22.1

Total operating margin



18.9



3.1



22.0





22.0



Diluted earnings per common share may not foot due to rounding.

 

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

$                  1,603

Interest expense

525

Provision for income taxes

333

Other (income) expense, net

(40)

Depreciation expense

395

Other amortization

177

Amortization of intangibles

140

EBITDA

$                  3,133

Items affecting comparability:



Impairment of intangible assets

$                     477

Restructuring and integration expenses

114

Productivity

225

Non-routine legal matters

9

Stock compensation

16

COVID-19

5

Foundational projects

2

Mark to market

99

Adjusted EBITDA

$                  4,080







June 30,



2023

Principal amounts of:



Commercial paper notes

$                     988

Senior unsecured notes

11,743

Total principal amounts

12,731

Less: Cash and cash equivalents

278

Total principal amounts less cash and cash equivalents

$                12,453





June 30, 2023 Management Leverage Ratio

3.1



Diluted earnings per common share may not foot due to rounding.

 

KEURIG DR PEPPER INC. 

RECONCILIATION OF ADJUSTED EBITDA - LAST TWELVE MONTHS 

(UNAUDITED) 



(in millions)

THIRD

QUARTER OF

2022



FOURTH

QUARTER OF

2022



FIRST SIX

MONTHS OF

2023



LAST TWELVE

MONTHS

Net income attributable to KDP

$                 180



$                 453



$                 970



$             1,603

Interest expense

207



123



195



525

Provision for income taxes

4



105



224



333

Other (income) expense, net

4



(8)



(36)



(40)

Depreciation expense

96



98



201



395

Other amortization

43



43



91



177

Amortization of intangibles

33



38



69



140

EBITDA

$                 567



$                 852



$             1,714



$             3,133

Items affecting comparability:















Impairment of intangible assets

$                 311



$                 166



$                   —



$                 477

Restructuring and integration expenses

33



81





114

Productivity

50



64



111



225

Nonroutine legal matters

2



4



3



9

Stock compensation

5



2



9



16

COVID-19

5







5

Foundational projects

1



1





2

Mark to market

106



(9)



2



99

Adjusted EBITDA

$             1,080



$             1,161



$             1,839



$             4,080



Diluted earnings per common share may not foot due to rounding.

 

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 first six months of 2023 and 2022, there were no certain items excluded for comparison to prior year periods.





First Six Months

(in millions)



2023



2022

Net cash provided by operating activities



$                     452



$                 1,339

Purchases of property, plant and equipment



(149)



(186)

Proceeds from sales of property, plant and equipment



8



78

Free Cash Flow



$                     311



$                 1,231



Diluted earnings per common share may not foot due to rounding.

 

(PRNewsfoto/Keurig Dr Pepper)

 

View original content to download multimedia:https://www.prnewswire.com/news-releases/keurig-dr-pepper-reports-q2-2023-results-raises-full-year-net-sales-outlook-and-reaffirms-eps-guidance-301886846.html

SOURCE Keurig Dr Pepper Inc.

风险及免责提示:以上内容仅代表作者的个人立场和观点,不代表华盛的任何立场,华盛亦无法证实上述内容的真实性、准确性和原创性。投资者在做出任何投资决定前,应结合自身情况,考虑投资产品的风险。必要时,请咨询专业投资顾问的意见。华盛不提供任何投资建议,对此亦不做任何承诺和保证。