• Mondelēz International Reports Q1 2022 Results

    ソース: Nasdaq GlobeNewswire / 26 4 2022 16:05:02   America/New_York

    First Quarter Highlights

    • Net revenues increased +7.3% driven by Organic Net Revenue1 growth of +8.6%
    • Diluted EPS was $0.61, down -10.3%; Adjusted EPS1 was $0.84, up +13.9% on a constant-currency basis
    • Cash provided by operating activities was $1.1 billion, an increase of +$0.2 billion versus prior year; Free Cash Flow1 was $1.0 billion, +$0.3 billion
    • Return of capital to shareholders was $1.2 billion
    • Announced agreement to acquire Ricolino, Mexico's leading confectionery company with iconic brands and strong distribution capabilities, doubling the size of our Mexico business
    • Appointed Mariano Lozano to the role of EVP and President, Latin America

    CHICAGO, April 26, 2022 (GLOBE NEWSWIRE) -- Mondelēz International, Inc. (Nasdaq: MDLZ) today reported its first quarter 2022 results. "We delivered strong top-line results in our first quarter, driven by higher pricing and strong volume growth. Our chocolate and biscuit businesses continue to power our virtuous cycle of attractive revenue growth, strong profitability and robust cash flow," said Dirk Van de Put, Chairman and Chief Executive Officer. "Demand remains strong across both developed and emerging markets, with all our regions posting growth. We expect elevated levels of input cost inflation to continue through the remainder of the year, and we will continue to take necessary actions to offset this dynamic - including a broader revenue growth management agenda, ongoing cost discipline, and further simplification within our business. We remain confident in our strategy and ability to create long-term value, while recognizing the need to stay agile to navigate the dynamic economic and geopolitical environment. We are also excited about our recently announced agreement to acquire Ricolino that will step-change our presence in the priority market of Mexico -- adding to our portfolio some of the country's most beloved chocolate and candy brands, while broadening our distribution footprint with more than 2,100 direct store delivery routes reaching 440,000 traditional trade outlets."

    Net Revenue

    $ in millionsReported
    Net Revenues    		 Organic Net Revenue Growth
     Q1 2022 % Chg
    vs PY    		 Q1 2022 Vol/Mix Pricing
    Quarter 1         
    Latin America$826 23.5% 25.7% 8.7 pp 17.0 pp
    Asia, Middle East & Africa 1,867 7.0  8.9  6.4 pp 2.5     
    Europe 2,935 3.1  4.9  3.4 pp 1.5     
    North America 2,136 8.0  7.7  0.2 pp 7.5     
    Mondelēz International$7,764 7.3% 8.6% 3.8 pp 4.8 pp
              
    Emerging Markets$2,964 15.6% 16.5% 9.6 pp 6.9 pp
    Developed Markets$4,800 2.7% 4.2% 0.5 pp 3.7 pp

    Operating Income and Diluted EPS

    $ in millions, except per share dataReported Adjusted
     Q1 2022 vs PY
    (Rpt Fx)    		 Q1 2022 vs PY
    (Rpt Fx)    		 vs PY
    (Cst Fx)
    Quarter 1         
    Gross Profit$2,983  0.6% $3,010  5.0% 9.9%
    Gross Profit Margin 38.4% (2.6)         pp  38.8% (0.8)         pp  
              
    Operating Income$1,094  (14.7)         % $1,378  6.7% 13.5%
    Operating Income Margin 14.1% (3.6)         pp  17.7% (0.2)         pp  
              
    Net Earnings 2$855  (11.0)         % $1,168  4.0% 11.6%
    Diluted EPS$0.61  (10.3)         % $0.84  6.3% 13.9%

    First Quarter Commentary

    • Net revenues increased 7.3 percent driven by Organic Net Revenue growth of 8.6 percent, and incremental sales from the company's acquisitions of Chipita, Grenade and Gourmet Food, partially offset by unfavorable currency. Pricing and volume drove Organic Net Revenue growth.

    • Gross profit increased $17 million, while gross profit margin decreased 260 basis points to 38.4 percent primarily driven by lower mark-to-market gains from derivatives, the decrease in Adjusted Gross Profit1 margin and incremental costs incurred due to the war in Ukraine. Adjusted Gross Profit increased $283 million at constant currency, while Adjusted Gross Profit margin decreased 80 basis points to 38.8 percent due to higher raw material and transportation costs and unfavorable mix, partially offset by pricing, productivity and volume leverage.

    • Operating income decreased $189 million and operating income margin was 14.1 percent, down 360 basis points primarily due to incremental costs incurred due to the war in Ukraine, lower mark-to-market gains from derivatives, intangible asset impairment charges incurred in 2022, higher acquisition integration costs and lower Adjusted Operating Income1 margin, partially offset by lower restructuring costs. Adjusted Operating Income increased $175 million at constant currency while Adjusted Operating Income margin decreased 20 basis points to 17.7 percent, with input cost inflation and unfavorable mix mostly offset by pricing and SG&A leverage.

    • Diluted EPS was $0.61, down 10.3 percent, primarily due to incremental costs incurred due to the war in Ukraine, lower mark-to-market gains from derivatives, intangible asset impairment charges incurred in 2022 and higher acquisition-related costs, partially offset by an increase in Adjusted EPS and lower restructuring costs.

    • Adjusted EPS was $0.84, up 13.9 percent on a constant-currency basis driven by operating gains, lower interest expense and fewer shares outstanding, partially offset by higher taxes primarily due to lower net benefits from non-recurring discrete tax items and lower benefit plan non-service income.

    • Capital Return: The company returned $1.2 billion to shareholders in cash dividends and share repurchases.

    2022 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.

    The company is updating its fiscal 2022 outlook to reflect expectations for continued top-line growth, higher cost of goods sold inflation, the timing effect of additional pricing actions and the impact of the war in Ukraine.

    For 2022, the company now expects 4+ percent Organic Net Revenue growth, which reflects the strength of its first quarter and higher pricing related to increased input costs. The company also now expects mid-to-high single digit Adjusted EPS growth on a constant currency basis due to the current estimates of the loss of earnings from the war in Ukraine and material commodity cost increases due primarily to increases in energy costs. The company's Free Cash Flow outlook remains at $3+ billion. The company estimates currency translation would decrease 2022 net revenue growth by approximately 3 percent3 with a negative $0.17 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 2021 net revenues of approximately $29 billion, MDLZ is leading the future of snacking with iconic global and local brands such as Oreo, belVita and LU biscuits; Cadbury Dairy Milk, Milka and Toblerone chocolate; Sour Patch Kids candy and Trident gum. 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 April 20, 2022.

    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 a number of forward-looking statements. Words, and variations of words, such as “will,” “expect,” “may,” “would,” “could,” “estimate,” “outlook” and similar expressions are intended to identify the company’s forward-looking statements, including, but not limited to, statements about: the war in Ukraine; volatility resulting from the COVID-19 pandemic and geopolitical uncertainty; the company’s future performance, including its future revenue growth, earnings per share and cash flow; currency and the effect of currency translation on the company’s results of operations; the company's strategy and ability to create long-term value; the economic and geopolitical environment; demand; input cost inflation and actions the company might take to offset it; strategic transactions, including the company's planned acquisition of Ricolino; and the company’s outlook, including 2022 Organic Net Revenue growth, Adjusted EPS growth and Free Cash Flow. These forward-looking statements are subject to a number of risks and uncertainties, many of which are beyond the company’s control, and many of these risks and uncertainties are currently amplified by and may continue to be amplified by the COVID-19 pandemic, including the spread of new variants of COVID-19 such as Omicron. Important factors that could cause the company’s actual results to differ materially from those indicated in the company’s forward-looking statements include, but are not limited to, the impact of ongoing or new developments in the war in Ukraine, related current and future sanctions imposed by governments and other authorities, and related impacts on the company’s business, growth, reputation, prospects, financial condition, operating results (including components of its financial results), cash flows and liquidity; uncertainty about the effectiveness of efforts by health officials and governments to control the spread of COVID-19 and inoculate and treat populations impacted by COVID-19; uncertainty about the reimposition or lessening of restrictions imposed by governments intended to mitigate the spread of COVID-19 and the magnitude, duration, geographic reach and impact on the global economy of COVID-19; the ongoing, and uncertain future, impact of the COVID-19 pandemic on the company’s business, growth, reputation, prospects, financial condition, operating results (including components of its financial results), cash flows and liquidity; risks from operating globally including in emerging markets; changes in currency exchange rates, controls and restrictions; volatility of commodity and other input costs and availability of commodities; weakness in economic conditions; weakness in consumer spending; pricing actions; tax matters including changes in tax laws and rates, disagreements with taxing authorities and imposition of new taxes; use of information technology and third party service providers; unanticipated disruptions to the company’s business, such as malware incidents, cyberattacks or other security breaches, and the company’s compliance with privacy and data security laws; global or regional health pandemics or epidemics, including COVID-19; competition and the company’s response to channel shifts and pricing and other competitive pressures; promotion and protection of the company’s reputation and brand image; changes in consumer preferences and demand and the company’s ability to innovate and differentiate its products; the restructuring program and the company’s other transformation initiatives not yielding the anticipated benefits; changes in the assumptions on which the restructuring program is based; management of the company’s workforce and shifts in labor availability; consolidation of retail customers and competition with retailer and other economy brands; changes in the company’s relationships with customers, suppliers or distributors; compliance with legal, regulatory, tax and benefit laws and related changes, claims or actions; the impact of climate change on the company’s supply chain and operations; strategic transactions; significant changes in valuation factors that may adversely affect the company’s impairment testing of goodwill and intangible assets; perceived or actual product quality issues or product recalls; failure to maintain effective internal control over financial reporting or disclosure controls and procedures; volatility of and access to capital or other markets, the effectiveness of the company’s cash management programs and its liquidity; pension costs; the expected discontinuance of London Interbank Offered Rates and transition to any other interest rate benchmark; and the company’s ability to protect its intellectual property and intangible assets. There may be other factors not presently known to the company or which the company currently considers to be immaterial that could cause its actual results to differ materially from those projected in any forward-looking statements the company makes. The company disclaims and does not undertake any obligation to update or revise any forward-looking statement in this report except as required by applicable law or regulation.


        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
    Ended March 31,
       2022   2021 
    Net revenues $7,764  $7,238 
    Cost of sales  4,781   4,272 
    Gross profit  2,983   2,966 
    Gross profit margin  38.4%  41.0%
         
    Selling, general and administrative expenses  1,693   1,564 
    Asset impairment and exit costs  164   90 
    Gain on acquisition  -   (9)
    Amortization of intangible assets  32   38 
    Operating income  1,094   1,283 
    Operating income margin  14.1%  17.7%
         
    Benefit plan non-service income  (33)  (44)
    Interest and other expense, net  168   218 
    Earnings before income taxes  959   1,109 
         
    Income tax provision  (210)  (212)
    Effective tax rate  21.9%  19.1%
    Loss on equity method investment transactions  (5)  (7)
    Equity method investment net earnings  117   78 
    Net earnings  861   968 
         
    Noncontrolling interest earnings  (6)  (7)
    Net earnings attributable to Mondelēz International $855  $961 
         
    Per share data:    
    Basic earnings per share attributable to Mondelēz International $0.62  $0.68 
         
    Diluted earnings per share attributable to Mondelēz International $0.61  $0.68 
         
    Average shares outstanding:    
    Basic  1,389   1,412 
    Diluted  1,398   1,422 


          Schedule 2
    Mondelēz International, Inc. and Subsidiaries
    Condensed Consolidated Balance Sheets
    (in millions of U.S. dollars)
    (Unaudited)
           
      March 31, December 31,  
       2022   2021   
    ASSETS      
    Cash and cash equivalents $1,946  $3,546   
    Trade receivables  2,943   2,337   
    Other receivables  749   851   
    Inventories, net  2,838   2,708   
    Other current assets  1,143   900   
    Total current assets  9,619   10,342   
    Property, plant and equipment, net  9,015   8,658   
    Operating lease right of use assets  653   613   
    Goodwill  22,618   21,978   
    Intangible assets, net  18,829   18,291   
    Prepaid pension assets  1,046   1,009   
    Deferred income taxes  561   541   
    Equity method investments  5,255   5,289   
    Other assets  398   371   
    TOTAL ASSETS $67,994  $67,092   
           
    LIABILITIES      
    Short-term borrowings $606  $216   
    Current portion of long-term debt  754   1,746   
    Accounts payable  7,241   6,730   
    Accrued marketing  2,272   2,097   
    Accrued employment costs  721   822   
    Other current liabilities  2,509   2,397   
    Total current liabilities  14,103   14,008   
    Long-term debt  18,344   17,550   
    Long-term operating lease liabilities  508   459   
    Deferred income taxes  3,521   3,444   
    Accrued pension costs  645   681   
    Accrued postretirement health care costs  304   301   
    Other liabilities  2,353   2,326   
    TOTAL LIABILITIES  39,778   38,769   
           
    EQUITY      
    Common Stock  -   -   
    Additional paid-in capital  32,053   32,097   
    Retained earnings  31,163   30,806   
    Accumulated other comprehensive losses  (10,425)  (10,624)  
    Treasury stock  (24,630)  (24,010)  
    Total Mondelēz International Shareholders' Equity  28,161   28,269   
    Noncontrolling interest  55   54   
    TOTAL EQUITY  28,216   28,323   
    TOTAL LIABILITIES AND EQUITY $67,994  $67,092   
           
      March 31, December 31,  
       2022   2021  Incr/(Decr)
           
    Short-term borrowings $606  $216  $390 
    Current portion of long-term debt  754   1,746   (992)
    Long-term debt  18,344   17,550   794 
    Total Debt  19,704   19,512   192 
    Cash and cash equivalents  1,946   3,546   (1,600)
    Net Debt(1) $17,758  $15,966  $1,792 
           
    (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 Three Months
    Ended March 31,
       2022   2021 
    CASH PROVIDED BY/(USED IN) OPERATING ACTIVITIES    
    Net earnings $861  $968 
    Adjustments to reconcile net earnings to operating cash flows:    
    Depreciation and amortization  275   284 
    Stock-based compensation expense  24   25 
    Deferred income tax (benefit)/provision  (70)  34 
    Asset impairments and accelerated depreciation  155   43 
    Loss on early extinguishment of debt  38   110 
    Gain on acquisition  -   (9)
    Loss on equity method investment transactions  5   7 
    Equity method investment net earnings  (117)  (78)
    Distributions from equity method investments  107   74 
    Other non-cash items, net  (13)  (23)
    Change in assets and liabilities, net of acquisitions and divestitures:    
    Receivables, net  (517)  (494)
    Inventories, net  (81)  (37)
    Accounts payable  397   283 
    Other current assets  (104)  (140)
    Other current liabilities  230   (55)
    Change in pension and postretirement assets and liabilities, net  (59)  (77)
    Net cash provided by/(used in) operating activities  1,131   915 
         
    CASH PROVIDED BY/(USED IN) INVESTING ACTIVITIES    
    Capital expenditures  (167)  (216)
    Acquisitions, net of cash received  (1,418)  (490)
    Proceeds from divestitures including equity method investments  66   - 
    Proceeds from sale of property, plant and equipment and other  78   16 
    Net cash provided by/(used in) investing activities  (1,441)  (690)
         
    CASH PROVIDED BY/(USED IN) FINANCING ACTIVITIES    
    Issuances of commercial paper, maturities greater than 90 days  -   - 
    Repayments of commercial paper, maturities greater than 90 days  -   - 
    Net issuances/(repayments) of other short-term borrowings  217   647 
    Long-term debt proceeds  1,991   2,373 
    Long-term debt repayments  (2,306)  (3,353)
    Repurchase of Common Stock  (751)  (1,046)
    Dividends paid  (491)  (453)
    Other  60   51 
    Net cash provided by/(used in) financing activities  (1,280)  (1,781)
         
    Effect of exchange rate changes on cash, cash equivalents and restricted cash  (10)  (35)
         
    Cash, Cash Equivalents and Restricted Cash    
    (Decrease) / increase  (1,600)  (1,591)
    Balance at beginning of period  3,553   3,650 
    Balance at end of period $1,953  $2,059 
     

    Mondelēz International, Inc. and Subsidiaries
    Reconciliation 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 (“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 MEASURES
    The 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 2022, the company added to the non-GAAP definitions the exclusion of incremental costs due to the war in Ukraine.

    • “Organic Net Revenue” is defined as net revenues excluding the impacts of acquisitions, divestitures and currency rate fluctuations. The company also evaluates Organic Net Revenue growth from emerging markets and developed markets.
    • “Adjusted Gross Profit” is defined as gross profit excluding the impacts of the Simplify to Grow Program; acquisition integration costs; the operating results of divestitures; mark-to-market impacts from commodity, forecasted currency and equity method investment transaction derivative contracts; and incremental costs due to the war in Ukraine. The company also presents “Adjusted Gross Profit margin,” which is subject to the same adjustments as Adjusted Gross Profit. The company also evaluates growth in the company’s Adjusted Gross Profit on a constant currency basis.
    • “Adjusted Operating Income” and “Adjusted Segment Operating Income” are defined as operating income (or segment operating income) excluding the impacts of the items listed in the Adjusted Gross Profit definition as well as gains or losses (including non-cash impairment charges) on goodwill and intangible assets; divestiture or acquisition gains or losses, divestiture-related costs, acquisition-related costs, and acquisition integration costs and contingent consideration adjustments; remeasurement of net monetary position; impacts from resolution of tax matters; impact from pension participation changes; and costs associated with the JDE Peet's transaction. The company also presents “Adjusted Operating Income margin” and “Adjusted Segment Operating Income margin,” which are subject to the same adjustments as Adjusted Operating Income and Adjusted Segment Operating Income. The company also evaluates growth in the company’s Adjusted Operating Income and Adjusted Segment Operating Income on a constant currency basis.
    • “Adjusted EPS” is defined as diluted EPS attributable to Mondelēz International from continuing operations excluding the impacts of the items listed in the Adjusted Operating Income definition, as well as losses on debt extinguishment and related expenses; gains or losses on interest rate swaps no longer designated as accounting cash flow hedges due to changed financing and hedging plans; net earnings from divestitures; and initial impacts from enacted tax law changes; and gains or losses on equity method investment transactions. Similarly, within Adjusted EPS, the company’s equity method investment net earnings exclude its proportionate share of its investees’ significant operating and non-operating items. The tax impact of each of the items excluded from the company’s GAAP results was computed based on the facts and tax assumptions associated with each item, and such impacts have also been excluded from Adjusted EPS. The company also evaluates growth in the company’s Adjusted EPS on a constant currency basis.
    • “Free Cash Flow” is defined as net cash provided by operating activities less capital expenditures. Free Cash Flow is the company’s primary measure used to monitor its cash flow performance.

    See the attached schedules for supplemental financial data and corresponding reconciliations of the non-GAAP financial measures referred to above to the most comparable GAAP financial measures for the three months ended March 31, 2022 and March 31, 2021. 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 INCOME
    The 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 RESULTS
    The 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 divestitures
    Divestitures include completed sales of businesses (including the partial or full sale of an equity method investment - discussed separately below under the gains and losses on equity method investment transactions section) and exits of major product lines upon completion of a sale or licensing agreement. As the company records its share of KDP and JDE Peet’s ongoing earnings on a one-quarter lag basis, any KDP or JDE Peet’s ownership reductions are reflected as divestitures within the company's non-GAAP results the following quarter.

    • The company's non-GAAP results include the impacts from 2021 partial sales of its equity method investment in KDP as if the sales occurred at the beginning of all periods presented. See the section on gains/losses on equity method investment transactions below for more information.

    Acquisitions, Acquisition-related costs and Acquisition integration costs
    On January 3, 2022, the company acquired 100% of the equity of Chipita 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 acquisition added incremental net revenues of $152 million and operating income of $4 million in the three months ended March 31, 2022. The company incurred acquisition-related costs of $21 million in the three months ended March 31, 2022. The company also incurred acquisition integration costs of $35 million in the three months ended March 31, 2022. 

    On April 1, 2021, the company acquired Gourmet Food Holdings Pty Ltd, a leading Australian food company in the premium biscuit and cracker category. The acquisition added incremental net revenues of $14 million and operating income of $1 million in the three months ended March 31, 2022. The company also incurred acquisition-related costs of $1 million in the three months ended March 31, 2021.

    On March 25, 2021, the company acquired a majority interest in Lion/Gemstone Topco Ltd ("Grenade"), a performance nutrition leader in the United Kingdom. The acquisition of Grenade expands the company's position into the premium nutrition segment. The acquisition added incremental net revenues of $21 million and operating income of $2 million in the three months ended March 31, 2022. The company also incurred acquisition-related costs of $2 million in the three months ended March 31, 2021.

    On January 4, 2021, the company acquired the remaining 93% of equity of Hu Master Holdings, a category leader in premium chocolate in the United States, which provides a strategic complement to the company's snacking portfolio in North America through growth opportunities in chocolate and other offerings in the well-being segment. As a result of acquiring the remaining equity interest, the company consolidated the operation and recorded a pre-tax gain of $9 million ($7 million after-tax) related to stepping up the company's previously-held $8 million (7%) investment to fair value. The company also incurred acquisition-related costs of $4 million during the three months ended March 31, 2021.

    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 months ended March 31, 2021.

    Simplify to Grow Program
    The 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 costs
    The company recorded restructuring charges of $11 million in the three months ended March 31, 2022 and $88 million in the three months ended March 31, 2021 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 costs
    Implementation 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 $20 million in the three months ended March 31, 2022 and $34 million in the three months ended March 31, 2021.

    Intangible asset impairment charges
    During the first quarter of 2022, the company recorded a $78 million intangible asset impairment charge in AMEA due to lower than expected growth and profitability of a local biscuit brand sold in select markets in AMEA and Europe.

    Mark-to-market impacts from commodity and currency derivative contracts
    The 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 $28 million in the three months ended March 31, 2022, and recorded net unrealized gains of $117 million in the three months ended March 31, 2021.

    Remeasurement of net monetary position
    During the second quarter of 2018, primarily based on published estimates which indicated that Argentina's three-year cumulative inflation rate exceeded 100%, the company concluded that Argentina became a highly inflationary economy for accounting purposes. As of July 1, 2018, the company began to apply highly inflationary accounting for its Argentinean subsidiaries and changed their functional currency from the Argentinean peso to the U.S. dollar. On July 1, 2018, both monetary and non-monetary assets and liabilities denominated in Argentinian pesos were remeasured into U.S. dollars. As of each subsequent balance sheet date, Argentinean peso denominated monetary assets and liabilities were remeasured into U.S. dollars using the exchange rate as of the balance sheet date, with remeasurement and other transaction gains and losses recorded in net earnings. Within selling, general and administrative expenses, the company recorded remeasurement losses of $5 million in the three months ended March 31, 2022 and $5 million in the three months March 31, 2021 related to the revaluation of the Argentinean peso denominated net monetary position over these periods.

    Impact from pension participation changes
    The 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 $3 million in the three months ended March 31, 2022 and $3 million in the three months ended March 31, 2021 within interest and other expense, net. As of March 31, 2022, the remaining discounted withdrawal liability was $356 million, with $15 million recorded in other current liabilities and $341 million recorded in long-term other liabilities.

    Incremental costs due to the war in Ukraine
    In 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, including $75 million recorded in asset impairment and exit costs, $44 million in cost of sales and $24 million in selling, general and administrative expenses.

    Loss on debt extinguishment and related expenses
    On March 18, 2022, the company completed an early redemption of long-term U.S. dollar ($987 million) denominated notes. 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.

    On March 31, 2021, the company completed an early redemption of euro (€1,200 million) and U.S. dollar ($992 million) denominated notes. The company recorded a $137 million loss on debt extinguishment and related expenses within interest and other expense, net, consisting of $110 million paid in excess of carrying value of the debt and from recognizing unamortized discounts and deferred financing costs in earnings and $27 million foreign currency derivative loss related to the redemption payment at the time of the debt extinguishment.

    Initial impacts from enacted tax law changes
    The 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. Previously, the company only excluded the initial impacts from more material tax reforms, specifically the impacts of the 2019 Swiss tax reform and 2017 U.S. tax reform. To facilitate comparisons of its underlying operating results, the company has recast all historical non-GAAP earnings measures to exclude the initial impacts from enacted tax law changes.

    Gains and losses on equity method investment transactions
    Keurig Dr Pepper transactions
    On August 2, 2021, the company sold approximately $14.7 million shares of KDP, which reduced its ownership interest by 1% to 5.3% of the total outstanding shares. The company received $500 million of proceeds and recorded a pre-tax gain of $248 million (or $189 million after-tax) during the third quarter of 2021.

    On June 7, 2021, the company participated in a secondary offering of KDP shares and sold approximately 28.0 million shares, which reduced its ownership interest by 2% to 6.4% of the total outstanding shares. The company received $997 million of proceeds and recorded a pre-tax gain of $520 million (or $392 million after-tax) during the second quarter of 2021.

    The company considers these ownership reductions partial divestitures of its equity method investment in KDP. Therefore, the company has removed the equity method investment net earnings related to the divested portion from its non-GAAP financial results for Adjusted EPS for all historical periods presented to facilitate comparison of results. The company's U.S. GAAP results, which include its equity method investment net earnings from KDP, did not change from what was previously reported.

    Equity method investee items
    Within 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 and restructuring program costs.

    Constant currency
    Management 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.

    OUTLOOK
    The company’s outlook for 2022 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 2022 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 2022 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 2022 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 March 31, 2022          
    Reported (GAAP) $826  $1,867  $2,935  $2,136  $7,764 
    Acquisitions  -   (15)  (184)  (7)  (206)
    Currency  15   49   235   -   299 
    Organic (Non-GAAP) $841  $1,901  $2,986  $2,129  $7,857 
               
    For the Three Months Ended March 31, 2021          
    Reported (GAAP) $669  $1,745  $2,847  $1,977  $7,238 
    Divestitures  -   -   -   -   - 
    Organic (Non-GAAP) $669  $1,745  $2,847  $1,977  $7,238 
               
    % Change          
    Reported (GAAP)  23.5%  7.0%  3.1%  8.0%  7.3%
    Divestitures - pp - pp - pp - pp - pp
    Acquisitions  -   (0.9)  (6.4)  (0.3)  (2.8)
    Currency  2.2   2.8   8.2   -   4.1 
    Organic (Non-GAAP)  25.7%  8.9%  4.9%  7.7%  8.6%
               
    Vol/Mix 8.7 pp 6.4 pp 3.4 pp 0.2 pp 3.8 pp
    Pricing  17.0   2.5   1.5   7.5   4.8 


          Schedule 4b
    Mondelēz International, Inc. and Subsidiaries
    Reconciliation of GAAP to Non-GAAP Measures
    Net Revenues - Markets
    (in millions of U.S. dollars)
    (Unaudited)
           
      Emerging
    Markets    		 Developed
    Markets    		 Mondelēz
    International
    For the Three Months Ended March 31, 2022      
    Reported (GAAP) $2,964  $4,800  $7,764 
    Acquisitions  (116)  (90)  (206)
    Currency  139   160   299 
    Organic (Non-GAAP) $2,987  $4,870  $7,857 
           
    For the Three Months Ended March 31, 2021      
    Reported (GAAP) $2,563  $4,675  $7,238 
    Divestitures  -   -   - 
    Organic (Non-GAAP) $2,563  $4,675  $7,238 
           
    % Change      
    Reported (GAAP)  15.6%  2.7%  7.3%
    Divestitures - pp - pp - pp
    Acquisitions  (4.6)  (1.9)  (2.8)
    Currency  5.5   3.4   4.1 
    Organic (Non-GAAP)  16.5%  4.2%  8.6%
           
    Vol/Mix 9.6 pp 0.5 pp 3.8 pp
    Pricing  6.9   3.7   4.8 


              Schedule 5
    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 March 31, 2022
      Net
    Revenues    		 Gross
    Profit    		 Gross
    Profit
    Margin    		 Operating
    Income    		 Operating
    Income
    Margin
    Reported (GAAP) $7,764  $2,983  38.4% $1,094  14.1%
    Simplify to Grow Program  -   10     31   
    Intangible asset impairment charges  -   -     78   
    Mark-to-market (gains)/losses from derivatives  -   (28)    (27)  
    Acquisition integration costs and contingent consideration adjustments  -   -     32   
    Acquisition-related costs  -   -     21   
    Divestiture-related costs  -   1     1   
    Remeasurement of net monetary position  -   -     5   
    Incremental costs due to war in Ukraine  -   44     143   
    Adjusted (Non-GAAP) $7,764  $3,010  38.8% $1,378  17.7%
    Currency    139     89   
    Adjusted @ Constant FX (Non-GAAP)   $3,149    $1,467   
               
      For the Three Months Ended March 31, 2021
      Net
    Revenues    		 Gross
    Profit    		 Gross
    Profit
    Margin    		 Operating
    Income    		 Operating
    Income
    Margin
    Reported (GAAP) $7,238  $2,966  41.0% $1,283  17.7%
    Simplify to Grow Program  -   15     122   
    Mark-to-market (gains)/losses from derivatives  -   (116)    (118)  
    Acquisition integration costs and contingent consideration adjustments  -   -     1   
    Acquisition-related costs  -   -     7   
    Gain on acquisition  -   -     (9)  
    Remeasurement of net monetary position  -   -     5   
    Impact from pension participation changes  -   1     1   
    Adjusted (Non-GAAP) $7,238  $2,866  39.6% $1,292  17.9%
               
        Gross
    Profit    		   Operating
    Income    		  
    $ Change - Reported (GAAP)   $17    $(189)  
    $ Change - Adjusted (Non-GAAP)    144     86   
    $ Change - Adjusted @ Constant FX (Non-GAAP)    283     175   
               
    % Change - Reported (GAAP)    0.6%    (14.7)%  
    % Change - Adjusted (Non-GAAP)    5.0%    6.7%  
    % Change - Adjusted @ Constant FX (Non-GAAP)    9.9%    13.5%  


                         Schedule 6
    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 March 31, 2022
     Operating Income Benefit plan non-service expense / (income) Interest and other expense, net 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)$1,094  $(33) $168  $959  $210  21.9% $5  $(117) $6 $855  $0.61 
    Simplify to Grow Program 31   -   -   31   7     -   -   -  24   0.02 
    Intangible asset impairment charges 78   -   -   78   19     -   -   -  59   0.04 
    Mark-to-market (gains)/losses from derivatives (27)  -   1   (28)  5     -   -   -  (33)  (0.02)
    Acquisition integration costs and contingent consideration adjustments 32   -   (3)  35   50     -   -   -  (15)  (0.01)
    Acquisition-related costs 21   -   -   21   1     -   -   -  20   0.02 
    Divestiture-related costs 1   -   -   1   -     -   -   -  1   - 
    Remeasurement of net monetary position 5   -   -   5   -     -   -   -  5   - 
    Impact from pension participation changes -   -   (3)  3   1     -   -   -  2   - 
    Incremental costs due to war in Ukraine 143   -   -   143   (2)    -   -   -  145   0.11 
    Loss on debt extinguishment and related expenses -   -   (129)  129   31     -   -   -  98   0.07 
    Loss on equity method investment transactions -   -   -   -   -     (5)  -   -  5   - 
    Equity method investee items -   -   -   -   (3)    -   1   -  2   - 
    Adjusted (Non-GAAP)$1,378  $(33) $34  $1,377  $319  23.2% $-  $(116) $6 $1,168  $0.84 
    Currency                   85   0.06 
    Adjusted @ Constant FX (Non-GAAP)                  $1,253  $0.90 
                          
    Diluted Average Shares Outstanding                     1,398 
                          
     For the Three Months Ended March 31, 2021
     Operating Income Benefit plan non-service expense / (income) Interest and other expense, net 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)$1,283  $(44) $218  $1,109  $212  19.1% $7  $(78) $7 $961  $0.68 
    Simplify to Grow Program 122   -   -   122   31     -   -   -  91   0.07 
    Mark-to-market (gains)/losses from derivatives (118)  -   (1)  (117)  (22)    -   -   -  (95)  (0.07)
    Acquisition integration costs and contingent consideration adjustments 1   -   -   1   -     -   -   -  1   - 
    Acquisition-related costs 7   -   -   7   1     -   -   -  6   0.01 
    Net earnings from divestitures -   -   -   -   (3)    -   14   -  (11)  (0.01)
    Gain on acquisition (9)  -   -   (9)  (2)    -   -   -  (7)  - 
    Remeasurement of net monetary position 5   -   -   5   -     -   -   -  5   - 
    Impact from pension participation changes 1   -   (3)  4   1     -   -   -  3   - 
    Loss on debt extinguishment and related expenses -   -   (137)  137   34     -   -   -  103   0.07 
    Initial impacts from enacted tax law changes -   -   -   -   (4)    -   -   -  4   - 
    Loss on equity method investment transactions -   -   -   -   -     (7)  -   -  7   - 
    Equity method investee items -   -   -   -   2     -   (57)  -  55   0.04 
    Adjusted (Non-GAAP)$1,292  $(44) $77  $1,259  $250  19.9% $-  $(121) $7 $1,123  $0.79 
                          
    Diluted Average Shares Outstanding                     1,422 
                          
    (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 7
    Mondelēz International, Inc. and Subsidiaries
    Reconciliation of GAAP to Non-GAAP Measures
    Diluted EPS
    (Unaudited)
             
      For the Three Months
    Ended March 31,    		    
       2022   2021  $ Change % Change
    Diluted EPS attributable to Mondelēz International (GAAP) $0.61  $0.68  $(0.07) (10.3)%
    Simplify to Grow Program  0.02   0.07   (0.05)  
    Intangible asset impairment charges  0.04   -   0.04   
    Mark-to-market (gains)/losses from derivatives  (0.02)  (0.07)  0.05   
    Acquisition integration costs and contingent consideration adjustments  (0.01)  -   (0.01)  
    Acquisition-related costs  0.02   0.01   0.01   
    Net earnings from divestitures  -   (0.01)  0.01   
    Incremental costs due to war in Ukraine  0.11   -   0.11   
    Loss on debt extinguishment and related expenses  0.07   0.07   -   
    Equity method investee items  -   0.04   (0.04)  
    Adjusted EPS (Non-GAAP) $0.84  $0.79  $0.05  6.3%
    Impact of unfavorable currency  0.06   -   0.06   
    Adjusted EPS @ Constant FX (Non-GAAP) $0.90  $0.79  $0.11  13.9%
             
    Adjusted EPS @ Constant FX - Key Drivers        
    Increase in operations     $0.09   
    Change in benefit plan non-service income      (0.01)  
    Change in interest and other expense, net      0.03   
    Change in equity method investment net earnings      -   
    Change in income taxes      (0.02)  
    Change in shares outstanding      0.02   
          $0.11   


                     Schedule 8
    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 March 31, 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)$826  $1,867  $2,935  $2,136  $-  $-  $-  $-  $7,764 
    Divestitures -   -   -   -   -   -   -   -   - 
    Adjusted (Non-GAAP)$826  $1,867  $2,935  $2,136  $-  $-  $-  $-  $7,764 
                      
    Operating Income                 
    Reported (GAAP)$103  $272  $377  $418  $27  $(50) $(32) $(21) $1,094 
    Simplify to Grow Program -   3   7   15   -   6   -   -   31 
    Intangible asset impairment charges -   78   -   -   -   -   -   -   78 
    Mark-to-market (gains)/losses from derivatives -   -   -   -   (27)  -   -   -   (27)
    Acquisition integration costs and contingent consideration adjustments -   -   32   -   -   -   -   -   32 
    Acquisition-related costs -   -   -   -   -   -   -   21   21 
    Divestiture-related costs 1   -   -   -   -   -   -   -   1 
    Remeasurement of net monetary position 5   -   -   -   -   -   -   -   5 
    Incremental costs due to war in Ukraine -   -   143   -   -   -   -   -   143 
    Adjusted (Non-GAAP)$109  $353  $559  $433  $-  $(44) $(32) $-  $1,378 
    Currency 6   10   77   1   -   (3)  (2)  -   89 
    Adjusted @ Constant FX (Non-GAAP)$115  $363  $636  $434  $-  $(47) $(34) $-  $1,467 
                      
    % Change - Reported (GAAP) 35.5%  (24.9)%  (32.3)%  54.8% n/m  21.9%  15.8% n/m  (14.7)%
    % Change - Adjusted (Non-GAAP) 25.3%  2.9%  (2.6)%  13.4% n/m  21.4%  15.8% n/m  6.7%
    % Change - Adjusted @ Constant FX (Non-GAAP) 32.2%  5.8%  10.8%  13.6% n/m  16.1%  10.5% n/m  13.5%
                      
    Operating Income Margin                 
    Reported % 12.5%  14.6%  12.8%  19.6%          14.1%
    Reported pp change1.1 pp (6.1)pp (6.8)pp 5.9 pp         (3.6)pp
    Adjusted % 13.2%  18.9%  19.0%  20.3%          17.7%
    Adjusted pp change0.2 pp (0.8)pp (1.2)pp 1.0 pp         (0.2)pp
                      
     For the Three Months Ended March 31, 2021
     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)$669  $1,745  $2,847  $1,977  $-  $-  $-  $-  $7,238 
    Divestitures -   -   -   -   -   -   -   -   - 
    Adjusted (Non-GAAP)$669  $1,745  $2,847  $1,977  $-  $-  $-  $-  $7,238 
                      
    Operating Income                 
    Reported (GAAP)$76  $362  $557  $270  $118  $(64) $(38) $2  $1,283 
    Simplify to Grow Program 6   (19)  16   111   -   8   -   -   122 
    Mark-to-market (gains)/losses from derivatives -   -   -   -   (118)  -   -   -   (118)
    Acquisition integration costs and contingent consideration adjustments -   -   -   1   -   -   -   -   1 
    Acquisition-related costs -   -   -   -   -   -   -   7   7 
    Gain on acquisition -   -   -   -   -   -   -   (9)  (9)
    Remeasurement of net monetary position 5   -   -   -   -   -   -   -   5 
    Impact from pension participation changes -   -   1   -   -   -   -   -   1 
    Adjusted (Non-GAAP)$87  $343  $574  $382  $-  $(56) $(38) $-  $1,292 
                      
    Operating Income Margin                 
    Reported % 11.4%  20.7%  19.6%  13.7%          17.7%
    Adjusted % 13.0%  19.7%  20.2%  19.3%          17.9%


          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 Three Months
    Ended March 31,
    		  
       2022   2021  $ Change
           
    Net Cash Provided by Operating Activities (GAAP) $1,131  $915  $216 
    Capital Expenditures  (167)  (216)  49 
    Free Cash Flow (Non-GAAP) $964  $699  $265 


    Contacts:               Tracey Noe (Media)  Shep Dunlap (Investors)
       1-847-943-5678  1-847-943-5454
       news@mdlz.com  ir@mdlz.com

    Primary Logo

シェアする