Item 2. Management’s Discussion and Analysis
ITEM 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with our audited consolidated financial statements and notes thereto in our Annual Report , as filed on February 27, 2020.
This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act , including, in particular, statements about anticipated benefits and expenses of the DPS Merger and other transactions, including estimated synergies, deleveraging and associated cash management, and cost savings, the impact of COVID-19, future events, future financial performance, plans, strategies, expectations, prospects, competitive environment, regulation, labor matters and availability of raw materials. Forward-looking statements include all statements that are not historical facts and can be identified by the use of forward-looking terminology such as “outlook,” “guidance,” “anticipate,” “expect,” “believe,” “could,” “estimate,” “feel,” “forecast,” “intend,” “may,” “plan,” “potential,” “project,” “should,” “target,” “will,” “would,” and similar words, phrases or expressions and variations or negatives of these words in this Quarterly Report on Form 10-Q. We have based these forward-looking statements on our current views with respect to future events and financial performance. Our actual financial performance could differ materially from those projected in the forward-looking statements due to the inherent uncertainty of estimates, forecasts and projections, and our financial performance may be better or worse than anticipated. Given these uncertainties, you should not put undue reliance on any forward-looking statements. All of the forward-looking statements are qualified in their entirety by reference to the factors discussed under "Risk Factors" in Part I, Item 1A of our Annual Report and in Part II, Item 1A of this Quarterly Report on Form 10-Q, as well as our subsequent filings with the SEC . Forward-looking statements represent our estimates and assumptions only as of the date that they were made. We do not undertake any duty to update the forward-looking statements, and the estimates and assumptions associated with them, after the date of this Quarterly Report on Form 10-Q, except to the extent required by applicable securities laws.
This Quarterly Report on Form 10-Q contains the names of some of our owned or licensed trademarks, trade names and service marks, which we refer to as our brands. All of the product names included in this Quarterly Report on Form 10-Q are either our registered trademarks or those of our licensors.
OVERVIEW
KDP is a leading beverage company in North America, with a diverse portfolio of flavored (non-cola) CSD s, NCB s, including water (enhanced and flavored), ready-to-drink tea and coffee, juice, juice drinks, mixers and specialty coffee, and is a leading producer of innovative single serve brewing systems. With a wide range of hot and cold beverages that meet virtually any consumer need, KDP key brands include Keurig, Dr Pepper, Canada Dry, Snapple, Bai, Mott's, Core, Green Mountain and The Original Donut Shop. KDP has some of the most recognized beverage brands in North America, with significant consumer awareness levels and long histories that evoke strong emotional connections with consumers. KDP offers more than 125 owned, licensed, and partner brands, including the top ten best-selling coffee brands and Dr Pepper as a leading flavored CSD in the U.S. , according to IRi , available nearly everywhere people shop and consume beverages.
KDP operates as an integrated brand owner, manufacturer and distributor. We believe our integrated business model strengthens our route-to-market and provides opportunities for net sales and profit growth through the alignment of the economic interests of our brand ownership and our manufacturing and distribution businesses through both our DSD system and our WD delivery system. KDP markets and sells its products to retailers, including supermarkets, mass merchandisers, club stores, pure-play e-commerce retailers, and office superstores; to restaurants, hotel chains, office product and coffee distributors, and partner brand owners; and directly to consumers through its websites. Our integrated business model enables us to be more flexible and responsive to the changing needs of our large retail customers and allows us to more fully leverage our scale and reduce costs by creating greater geographic manufacturing and distribution coverage.
The beverage market is subject to some seasonal variations. Our cold beverage sales are generally higher during the warmer months, while hot beverage sales are generally higher during the cooler months. Overall beverage sales can be influenced by the timing of holidays and weather fluctuations. Sales of brewing systems and related accessories are generally higher during the second half of the year due to the holiday shopping season.
COFFEE SYSTEMS
Our Coffee Systems segment is primarily a producer of innovative single serve brewing systems and specialty coffee in the U.S. and Canada. Our brewing systems are aimed at changing the way consumers prepare and enjoy coffee and other beverages, both at home and away from home in places such as offices, restaurants, cafeterias, convenience stores and hotels. We develop and sell a variety of Keurig brewers, brewer accessories and other coffee-related equipment. In addition to coffee, we produce and sell a variety of other specialty beverages in K-Cup pod s (including hot and iced teas, hot cocoa and other beverages) for use with Keurig brewing systems. We also offer traditional whole bean and ground coffee in other package types, including bags, fractional packages and cans.
29
Table of Contents
Our Coffee Systems segment manufactures over 75% of the pods in the single serve K-Cup pod format in the U.S. We manufacture and sell 100% of the K-Cup pod s of our own brands, such as Green Mountain Coffee Roasters, The Original Donut Shop, Laughing Man, REVV, and Van Houtte. We have licensing and manufacturing agreements with our partner brands, including brands such as Starbucks, Dunkin' Donuts, Folgers, Newman’s Own Organics, McCafé, Peet's Coffee, Caribou Coffee, Eight O’Clock, Maxwell House, and Tim Hortons, and private label arrangements. Our Coffee Systems segment also has agreements for manufacturing, distributing, and selling K-Cup pod s for tea under brands such as Celestial Seasonings, Lipton and Tazo in addition to K-Cup pod s of our own brand, Snapple. We also produce and sell K-Cup pod s for cocoa, including through a licensing agreement for the Swiss Miss brand, and hot apple cider.
Our Coffee Systems segment manufactures its K-Cup pod s in facilities in North America that include specialty designed proprietary high-speed packaging lines using freshly roasted and ground coffee as well as tea, cocoa and other products. We offer high-quality coffee including certified single-origin, organic, flavored, limited edition and proprietary blends. We carefully select our coffee beans and appropriately roast the coffees to optimize their taste and flavor differences. We engineer and design most of our single serve brewing systems, where we then utilize third-party contract manufacturers located in various countries in Asia for brewer appliance manufacturing. We distribute our Coffee Systems products using third-party distributors, retail partners and through e-commerce, including our website at www.keurig.com.
PACKAGED BEVERAGES
Our Packaged Beverages segment is principally a brand ownership, manufacturing and distribution business. In this segment, we primarily manufacture and distribute packaged beverages of our brands. Additionally, in order to maximize the size and scale of our manufacturing and distribution operations, we also distribute packaged beverages for our partner brands and manufacture packaged beverages for other third parties in the U.S. and Canada.
Our larger NCB brands in this segment include Snapple, Mott's, Bai, Clamato, Hawaiian Punch, Core, Yoo-Hoo, ReaLemon, Vita Coco coconut water, evian water, Mr and Mrs T mixers, and Forto Coffee. Our larger CSD brands in this segment include Dr Pepper, Canada Dry, 7UP, A&W, Sunkist soda, Squirt, Big Red, RC Cola, Vernors and A Shoc .
Approximately 95% of our 2019 Packaged Beverages net sales came from the manufacturing and distribution of our own brands and the contract manufacturing of certain private label and emerging brand beverages. The remaining portion of our 2019 Packaged Beverages net sales came from the distribution of our partner brands such as Vita Coco coconut water, evian water, Neuro drinks, High Brew RTD Coffee, Forto Coffee shots, A Shoc energy drinks, Peet's RTD Coffee and Runa energy drinks. We provide a route-to-market for third party brand owners seeking effective distribution for their new and emerging brands. These brands give us exposure in certain markets to fast growing segments of the beverage industry with minimal capital investment.
Our Packaged Beverages products are manufactured in multiple facilities across the U.S. and are sold or distributed to retailers and their warehouses by our own distribution network or by third party distributors.
We sell our Packaged Beverages products through our DSD and our WD systems, both of which include sales to all major retail channels, including supermarkets, fountains, mass merchandisers, club stores, e-commerce, vending machines, convenience stores, gas stations, small groceries, drug chains and dollar stores.
BEVERAGE CONCENTRATES
Our Beverage Concentrates segment is principally a brand ownership business where we manufacture and sell beverage concentrates in the U.S. and Canada. Most of the brands in this segment are CSD brands. Key brands include Dr Pepper, Canada Dry, Crush, Schweppes, Sun Drop, Sunkist soda, A&W, 7UP, Squirt, Big Red, RC Cola and Hawaiian Punch. Almost all of our beverage concentrates are manufactured at our plant in St. Louis, Missouri.
Beverage concentrates are shipped to third party bottlers, as well as to our own manufacturing systems, who combine them with carbonation, water, sweeteners and other ingredients, package the combined product in aluminum cans, PET containers and glass bottles, and sell them as a finished beverage to retailers. Beverage concentrates are also manufactured into syrup, which is shipped to fountain customers, such as fast food restaurants, who mix the syrup with water and carbonation to create a finished beverage at the point of sale to consumers. Dr Pepper represents most of our fountain channel volume.
Our Beverage Concentrates brands are sold by our bottlers through all major retail channels including supermarkets, fountains, mass merchandisers, club stores, vending machines, convenience stores, gas stations, small groceries, drug chains and dollar stores.
LATIN AMERICA BEVERAGES
Our Latin America Beverages segment is a brand ownership, manufacturing and distribution business, with operations in Mexico representing approximately 90% of the segment's 2019 net sales. This segment participates mainly in carbonated mineral water, flavored CSD , bottled water and vegetable juice, with particular strength in carbonated mineral water, vegetable juice categories and grapefruit flavored CSD s. The largest brands include Peñafiel, Squirt, Clamato, Aguafiel and Crush.
30
Table of Contents
In Mexico, we manufacture and distribute our products through our bottling operations and third party bottlers and distributors. We sell our finished beverages through all major Mexican retail channels, including small outlets, supermarkets, hypermarkets, convenience stores and on-premise channels. In the Caribbean, we distribute our products through third party bottlers and distributors. We have also begun to distribute certain products in other international jurisdictions through various third party bottlers and distributors.
VOLUME
In evaluating our performance, we consider different volume measures depending on whether we sell beverage concentrates, finished beverages, K-Cup pod s or brewers.
Beverage Concentrates Sales Volume
In our Beverage Concentrates segment, we measure our sales volume as concentrate case sales. The unit of measurement for concentrate case sales equals 288 fluid ounces of finished beverage, the equivalent of 24 twelve ounce servings.
Concentrate case sales represent units of measurement for concentrates sold by us to our bottlers and distributors. A concentrate case is the amount of concentrate needed to make one case of 288 fluid ounces of finished beverage. It does not include any other component of the finished beverage other than concentrate. Our net sales in our concentrate businesses are based on our sales of concentrate cases.
Packaged Beverages and Latin America Beverages Sales Volume
In our Packaged Beverages and Latin America Beverages segments, we measure volume as case sales to customers. A case sale represents a unit of measurement equal to 288 fluid ounces of packaged beverage sold by us. Case sales include both our owned brands and certain brands licensed to and/or distributed by us.
Coffee Systems K-Cup Pod and Appliance Sales Volume
In our Coffee Systems segments, we measure our sales volume as the number of appliances and the number of individual K-Cup pod s sold to our customers.
COMPARABLE RESULTS OF OPERATIONS
Management believes that there are certain non-GAAP financial measures that allow management to evaluate our results, trends and ongoing performance on a comparable basis. In order to derive the adjusted financial information, we adjust certain financial statement captions and metrics prepared under U.S. GAAP for certain items affecting comparability. See Non-GAAP Financial Measures for further information on the certain items affecting comparability used in the preparation of the financial information. These items are referred to within this Management's Discussion and Analysis discussion as Adjusted income from operations, Adjusted interest expense, Adjusted provision for income taxes, Adjusted net income and Adjusted diluted EPS.
EXECUTIVE SUMMARY
Impact of COVID-19 on our Financial Statements
The impact of COVID-19 on our third quarter net sales performance presented both headwinds and tailwinds across the business and within the segments, requiring strong portfolio, package and channel mix management to optimize overall performance. The diversity of the Company’s broad portfolio and extensive route to market network enabled it to successfully navigate these mix impacts posed by the pandemic to drive overall performance and deliver a strong third quarter compared to the prior year period.
•
Coffee Systems experienced growth in K-Cup coffee pods for at-home consumption and strong double-digit growth in brewers, which more than offset the continued significant decline in away-from-home consumption due to weaknesses in the office coffee channel, as elevated work-from-home trends persisted throughout the quarter. Sales in the e-commerce channel were again very strong, as consumers continue to shift purchases to the on-line channel, including at the Keurig.com retail site.
•
Packaged Beverages experienced a net benefit from strong in-market execution, driven by net sales and market share growth in the majority of the segment's beverage portfolio. Performance in large-format channels continued to be strong across multi-pack and take-home packages, and performance in the convenience and gas channels improved during the quarter, as consumer mobility increased.
•
Beverage Concentrates experienced a decline due to the fountain foodservice component of the business, which services restaurants and hospitality, as a result of the impact of shutdowns and reductions in occupant capacity, which improved throughout the quarter, reflecting a modest reopening of quick-serve and other fast-casual restaurants.
•
Latin America Beverages experienced a modest decline in sales volumes driven by limited consumer mobility in Mexico.
31
Table of Contents
The current environment has increased operating costs, requiring us to take deliberate action. In addition to strong portfolio, package and channel mix management to optimize overall net sales performance, we maintained our strong cost discipline, which included the following:
•
Reduced marketing expense, given the current COVID-19 landscape which has reduced the effectiveness and return on these marketing investments; and
•
Significantly reduced all other discretionary costs, such as travel and entertainment expenses, within the business.
As a result of these items, COVID-19 is impacting our results, both positively and negatively, and should be taken into account when reviewing this Management's Discussion and Analysis. Refer to the section Uncertainties and Trends Affecting our Business - COVID-19 Pandemic Disclosures below for further information.
The following table sets forth our reconciliation of significant COVID-19-related expenses. Employee compensation expense and employee protection costs, which impact our SG&A expenses and cost of sales, are included as the COVID-19 item affecting comparability and is excluded in our Adjusted financial measures. In addition, reported amounts under U.S. GAAP also include additional costs, not included as the COVID-19 item affecting comparability, as presented in tables below.
Items Affecting Comparability (1)
(in millions)
Employee Compensation Expense (2)
Employee Protection Costs (3)
Allowances for Expected Credit Losses (4)
Inventory Write-Downs (5)
Total
For the third quarter of 2020:
Coffee Systems
$
7
$
5
$
—
$
—
$
12
Packaged Beverages
32
4
—
—
36
Beverage Concentrates
—
—
—
—
—
Latin America Beverages
—
1
—
—
1
Total
$
39
$
10
$
—
$
—
$
49
For the first nine months of 2020:
Coffee Systems
$
14
$
7
$
2
$
8
$
31
Packaged Beverages
73
22
8
—
103
Beverage Concentrates
—
—
4
—
4
Latin America Beverages
—
1
—
—
1
Total
$
87
$
30
$
14
$
8
$
139
(1)
Employee compensation expense and employee protection costs are both included as the COVID-19 items affecting comparability in the reconciliation of our Adjusted Non-GAAP financial measures.
(2)
Reflects temporary incremental frontline incentive pay and the associated taxes in order to maintain essential operations during the COVID-19 pandemic. Impacts both cost of sales and SG&A expenses. Beginning in mid-September 2020, we have discontinued the incremental frontline incentive pay program.
(3)
Includes costs associated with personal protective equipment, temperature scans, cleaning and other sanitization services. Impacts both cost of sales and SG&A expenses.
(4)
Allowances reflect the expected impact of the economic uncertainty caused by COVID-19, leveraging estimates of credit worthiness, default and recovery rates for certain of our customers. Impacts SG&A expenses.
(5)
Inventory write-downs include obsolescence charges of $8 million for the first nine months of 2020 . Impacts cost of sales.
Financial Overview
•
Net sales increased $150 million , or 5.2% , to $3,020 million for the third quarter of 2020 compared with $2,870 million in the prior year period. This performance reflected higher volume/mix of 6.6% , partially offset by lower net price realization of 0.8% and unfavorable FX translation of 0.6% , primarily in our Latin America Beverages segment.
•
Net income increased $139 million to $443 million for the third quarter of 2020 as compared to $304 million in the prior year period, reflecting strong growth in income from operations, driven primarily by the continued benefit of productivity and merger synergies, lower marketing expense and higher volume/mix, partially offset by $49 million of additional pre-tax expenses associated with COVID-19. Other favorable drivers included lower interest expense due to continued deleveraging and the impact of a lower effective tax rate, partially offset by a non-cash impairment on an equity investment.
32
Table of Contents
•
Adjusted net income increased $106 million to $557 million for the third quarter of 2020 as compared to Adjusted net income of $451 million in the prior year period, reflecting the continued benefit of productivity and merger synergies, lower marketing expense and volume/mix growth, which were partially offset by lower net price realization and higher manufacturing and operating costs associated with increased consumer retail demand for our products. Other drivers included lower interest expense due to continued deleveraging and the impact of a lower effective tax rate.
•
Diluted EPS increased 47.6% to $0.31 per diluted share as compared to $0.21 in the prior year period.
•
Adjusted diluted EPS increased 21.9% to $0.39 per diluted share as compared to Adjusted diluted EPS of $0.32 per diluted share in the prior year period.
•
During the first nine months of 2020 , we made net repayments of $541 million related to our commercial paper notes, KDP Revolver , 2019 KDP Term Loan and our Notes. Additionally, we repaid $290 million and added $128 million of structured payables during the first nine months of 2020 .
•
In July 2020, we entered into a long-term franchise agreement with Polar Beverages to manufacture and distribute Polar Seltzer sparkling seltzer waters. The manufacture and distribution of Polar Beverages products will launch in early markets in the fourth quarter of 2020 and is anticipated to reach nationwide distribution throughout our DSD network in the first half of 2021.
•
Effective September 18, 2020, at market close, our common stock ceased to be listed on the New York Stock Exchange and on September 21, 2020, the following business day, our common stock began trading on Nasdaq 's Global Select Market at market open. Our stock ticker remains "KDP".
•
Effective October 19, 2020, we were added to the Nasdaq-100 Index.
•
On October 28, 2020, we announced an agreement that will allow us to sell and distribute certain KDP brands in 18 counties in New York and New Jersey. Honickman is selling these rights to a third party and we will enter into a simultaneous transaction with the third-party to gain long-term access to these rights in exchange for the payment of an annual fee.
RESULTS OF OPERATIONS
We eliminate from our financial results all intercompany transactions between entities included in our consolidated financial statements and the intercompany transactions with our equity method investees.
References in the financial tables to percentage changes that are not meaningful are denoted by "NM". See Uncertainties and Trends Affecting our Business - COVID-19 Pandemic Disclosures for more information about the specific costs related to COVID-19.
Non-GAAP financial measures are provided in addition to U.S. GAAP measures. Such non-GAAP financial measures are excluded from the Results of Operations by Segment when there is no difference between the non-GAAP and the corresponding U.S. GAAP measure. See Non-GAAP Financial Measures for more information, including reconciliations to the corresponding U.S. GAAP measures.
33
Table of Contents
Third Quarter of 2020 Compared to Third Quarter of 2019
Consolidated Operations
The following table sets forth our unaudited condensed consolidated results of operations for the third quarter of 2020 and 2019 :
Third Quarter
Dollar
Percentage
($ in millions, except per share amounts)
2020
2019
Change
Change
Net sales
$
3,020
$
2,870
$
150
5.2
%
Cost of sales
1,316
1,245
71
5.7
Gross profit
1,704
1,625
79
4.9
Selling, general and administrative expenses
949
1,012
(63
)
(6.2
)
Other operating expense (income), net
2
33
(31
)
NM
Income from operations
753
580
173
29.8
Interest expense
148
158
(10
)
(6.3
)
Loss on early extinguishment of debt
—
—
—
NM
Impairment on investments and note receivable
16
—
16
NM
Other expense, net
5
9
(4
)
NM
Income before provision for income taxes
584
413
171
41.4
Provision for income taxes
141
109
32
29.4
Net income
$
443
$
304
139
45.7
Earnings per common share:
Basic
$
0.31
$
0.22
$
0.09
40.9
%
Diluted
0.31
0.21
0.10
47.6
Gross margin
56.4
%
56.6
%
(20 bps)
Operating margin
24.9
%
20.2
%
470 bps
Effective tax rate
24.1
%
26.4
%
(230 bps)
Sales Volume. The following table sets forth changes in sales volume for the third quarter of 2020 compared to the prior year period:
Increase
K-Cup pod volume
2.4
%
Brewer volume
33.7
CSD sales volume
1.4
NCB sales volume
0.1
Net Sales. Net sales increased $150 million , or 5.2% , to $3,020 million for the third quarter of 2020 compared with $2,870 million in the prior year period. This performance reflected higher volume/mix of 6.6% , partially offset by lower net price realization of 0.8% and unfavorable FX translation of 0.6% , primarily in our Latin America Beverages segment.
Gross Profit. Gross profit increased $79 million for the third quarter of 2020 compared with the prior year period. This performance primarily reflected the impact of higher volume/mix, the favorable change in commodity mark-to-market impacts and the benefit of productivity and merger synergies. These benefits were partially offset by lower net price realization, $19 million in COVID-19 charges, increases in other manufacturing costs and unfavorable FX translation. Gross margin decreased 20 bps versus the year ago period to 56.4%
Selling, General and Administrative Expenses. SG&A expenses decreased $63 million , or 6.2% , to $949 million for the third quarter of 2020 compared with $1,012 million in the prior year period. The decrease was driven by lower marketing expense, the benefit of productivity and merger synergies and reduced travel and entertainment expenses, which were partially offset by $30 million in COVID-19 charges and higher operating costs, such as logistics and labor, associated with the strong consumer demand for our products.
34
Table of Contents
Other Operating Expense (Income), Net. Other operating expense (income), net had a favorable change of $31 million for the third quarter of 2020 compared with the prior year period, primarily due to integration expenses in the third quarter of 2019 related to unfavorable fair value adjustments on real estate assets.
Income from Operations. Income from operations increased $173 million to $753 million for the third quarter of 2020 compared to $580 million in the prior year period due to the increase in gross profit, lower SG&A expenses and the favorable change in other operating (income) expense, net. Operating margin increased 470 bps versus the year ago period to 24.9% .
Interest Expense. Interest expense decreased $10 million , or 6.3% , to $148 million for the third quarter of 2020 compared with $158 million in the prior year period. This change was primarily the result of the benefit of lower indebtedness due to continued deleveraging.
Impairment on Investments and Note Receivable. Impairment on investments and note receivable reflected a non-cash impairment charge of $16 million for the third quarter of 2020 associated with our LifeFuels investment. Refer to Note 4 for additional information regarding the impairment charge.
Effective Tax Rate. The effective tax rate decreased 230 bps to 24.1% for the third quarter of 2020 , compared to 26.4% in the prior year period. This decrease was primarily due to a decrease in our uncertain tax positions as a result of examination settlements, slightly offset by an increase of U.S. taxation of foreign earnings in the current period.
Adjusted Results of Operations
The following table sets forth certain unaudited condensed consolidated adjusted results of operations for the third quarter of 2020 and 2019 :
Third Quarter
Dollar
Percent
(in millions, except per share amounts)
2020
2019
Change
Change
Adjusted income from operations
$
874
$
754
$
120
15.9
%
Adjusted interest expense
139
145
(6
)
(4.1
)
Adjusted provision for income taxes
173
149
24
16.1
Adjusted net income
557
451
106
23.5
Adjusted diluted EPS
0.39
0.32
0.07
21.9
Adjusted operating margin
28.9
%
26.3
%
260 bps
Adjusted effective tax rate
23.7
%
24.8
%
(110 bps)
Adjusted Income from Operations. Adjusted income from operations increased $120 million , or 15.9% , to $874 million for the third quarter of 2020 as compared to Adjusted income from operations of $754 million in the prior year period. Driving this performance in the quarter were the benefit of productivity and merger synergies, lower marketing expense and volume/mix growth. These increases were partially offset by lower net price realization and higher manufacturing and operating costs associated with increased consumer demand for our products. Adjusted operating margin grew 260 bps versus the year ago period to 28.9% .
Adjusted Interest Expense. Adjusted interest expense decreased $6 million , or 4.1% , to $139 million for the third quarter of 2020 compared to Adjusted interest expense of $145 million in the prior year period. This benefit was primarily the result of lower indebtedness due to continued deleveraging.
Adjusted Effective Tax Rate. The Adjusted effective tax rate decreased 110 bps to 23.7% for the third quarter of 2020 , compared to the Adjusted effective tax rate of 24.8% in the prior year period. This decrease was primarily due to a decrease in our uncertain tax positions as a result of examination settlements, slightly offset by an increase of U.S. taxation of foreign earnings in the current period.
Adjusted Net Income. Adjusted net income increased 23.5% to $557 million for the third quarter of 2020 as compared to Adjusted net income of $451 million in the prior year period. This performance was driven by the strong growth in Adjusted income from operations, a lower Adjusted effective tax rate and lower Adjusted interest expense.
Adjusted Diluted EPS. Adjusted diluted EPS increased 21.9% to $0.39 per diluted share for the third quarter of 2020 as compared to Adjusted diluted EPS of $0.32 per diluted share in the prior year period.
35
Table of Contents
Results of Operations by Segment
The following tables set forth net sales and income from operations for our segments for the third quarter of 2020 and 2019 , as well as the other amounts necessary to reconcile our total segment results to our consolidated results presented in accordance with U.S. GAAP :
Third Quarter
(in millions)
2020
2019
Segment Results — Net sales
Coffee Systems
$
1,097
$
1,065
Packaged Beverages
1,447
1,307
Beverage Concentrates
352
360
Latin America Beverages
124
138
Net sales
$
3,020
$
2,870
Third Quarter
(in millions)
2020
2019
Segment Results — Income from Operations
Coffee Systems
$
320
$
310
Packaged Beverages
260
196
Beverage Concentrates
262
245
Latin America Beverages
25
25
Unallocated corporate costs
(114
)
(196
)
Income from operations
$
753
$
580
COFFEE SYSTEMS
The following table provides selected information about our Coffee Systems segment's results:
Third Quarter
Dollar
Percent
(in millions)
2020
2019
Change
Change
Net sales
$
1,097
$
1,065
$
32
3.0
%
Income from operations
320
310
10
3.2
Operating margin
29.2
%
29.1
%
10 bps
Adjusted income from operations
$
373
$
367
$
6
1.6
%
Adjusted operating margin
34.0
%
34.5
%
(50 bps)
Sales Volume. Volume growth for the Coffee Systems segment included K-Cup pod volume growth of 2.4% , reflecting continued strength in at-home consumption, which was significantly offset by ongoing softness in the away-from-home business as return to offices and hospitality remained depressed, despite increased consumer mobility. Brewer volume increased 33.7% in the quarter, as compared to 8.0% in the year ago period, reflecting successful innovation introduced over the past two years and investments to drive household penetration, as well as retailer inventory stocking ahead of the holiday season.
Net Sales. Net sales increased 3.0% to $1,097 million for the third quarter of 2020 compared to net sales of $1,065 million in the prior year period, driven by strong volume/mix growth of 6.0% , which was partially offset by lower net price realization of 2.8% , resulting from strategic price investments. Unfavorable FX translation also impacted the period by 0.2% .
Income from Operations. Income from operations increased $10 million , or 3.2% , to $320 million for the third quarter of 2020 , compared to $310 million for the prior year period, driven by the continued benefit of productivity and merger synergies, which impacted both cost of sales and SG&A, an increase in sales volume, a reduction in expenses associated with productivity projects and a decrease in people costs. These impacts were partially offset by unfavorable product mix related to the strong brewer growth, strategic price investments and $12 million in COVID-19 charges. Operating margin increased 10 bps versus the year ago period to 29.2% .
36
Table of Contents
Adjusted Income from Operations. Adjusted income from operations increased $6 million , or 1.6% , to $373 million for the third quarter of 2020 , compared with Adjusted income from operations of $367 million for the prior year period, driven by the continued benefit of productivity and merger synergies, which impacted both SG&A and cost of sales, an increase in sales volume and decreases in people costs and marketing expense. These impacts were partially offset by unfavorable product mix related to the strong brewer growth, strategic price investments and higher manufacturing costs. Adjusted operating margin decreased 50 bps versus the year ago period to 34.0% .
PACKAGED BEVERAGES
The following table provides selected information about our Packaged Beverages segment's results:
Third Quarter
Dollar
Percent
(in millions)
2020
2019
Change
Change
Net sales
$
1,447
$
1,307
$
140
10.7
%
Income from operations
260
196
64
32.7
Operating margin
18.0
%
15.0
%
300 bps
Adjusted income from operations
$
304
$
201
$
103
51.2
%
Adjusted operating margin
21.0
%
15.4
%
560 bps
Sales Volume. Sales volume for the third quarter of 2020 increased 8.7% due primarily to strength in CSDs, driven by the broad flavor portfolio and the strength of our DSD system, juice and juice drinks, and apple sauce, which were partially offset by lower volume in enhanced flavored water, driven by Bai, due to continued softness in convenience and gas channels, and reductions in contract manufacturing.
Net Sales. Net sales increased 10.7% to $1,447 million for the third quarter of 2020 , compared with net sales of $1,307 million in the prior year period, driven by strong volume/mix growth of 11.4% , partially offset by lower net price realization of 0.7% .
Income from Operations. Income from operations increased $64 million , or 32.7% , to $260 million for the third quarter of 2020 , compared with $196 million for the prior year period, reflecting higher volume/mix, the continued benefit of productivity and merger synergies and lower marketing expense. These growth drivers were partially offset by $36 million in COVID-19 charges, higher manufacturing and operating costs associated with the strong consumer demand, lower net price realization, inflation in logistics, and reserves for inventory obsolescence. Operating margin grew 300 bps versus the year ago period to 18.0% .
Adjusted Income from Operations. Adjusted income from operations increased $103 million , or 51.2% , to $304 million for the third quarter of 2020 , compared with Adjusted income from operations of $201 million for the prior year period, largely driven by strong volume/mix, the continued benefit of productivity and merger synergies and lower marketing expense. These growth drivers were partially offset by higher manufacturing and operating costs associated with the strong consumer demand, lower net price realization, inflation in logistics, and reserves for inventory obsolescence. Adjusted operating margin grew 560 bps versus the year ago period to 21.0% .
BEVERAGE CONCENTRATES
The following table provides selected information about our Beverage Concentrates segment's results:
Third Quarter
Dollar
Percent
(in millions)
2020
2019
Change
Change
Net sales
$
352
$
360
$
(8
)
(2.2
)%
Income from operations
262
245
17
6.9
Operating margin
74.4
%
68.1
%
630 bps
Adjusted income from operations
$
265
$
244
$
21
8.6
%
Adjusted operating margin
75.3
%
67.8
%
750 bps
Sales volume. Sales volume for the third quarter of 2020 decreased 3.9% , primarily reflecting the decline in our fountain foodservice component of the business, which services restaurants and hospitality, reflecting the impact of shutdowns and reductions in occupant capacity, which improved throughout the quarter.
Net Sales. Net sales decreased 2.2% to $352 million for the third quarter of 2020 compared to $360 million for the prior year period, driven by unfavorable volume/mix of 4.8% partially offset by higher net price realization of 2.6% .
37
Table of Contents
Income from Operations. Income from operations increased $17 million , or 6.9% , to $262 million for the third quarter of 2020 compared to $245 million for the prior year period, driven by lower marketing expense, partially offset by the net sales decline. Operating margin grew 630 bps from versus the year ago period to 74.4% .
Adjusted Income from Operations. Adjusted income from operations increased $21 million , or 8.6% , to $265 million for the third quarter of 2020 compared with Adjusted income from operations of $244 million for the prior year period, driven by lower marketing expense, partially offset by the net sales decline. Adjusted operating margin grew 750 bps versus the year ago period to 75.3% .
LATIN AMERICA BEVERAGES
The following table provides selected information about our Latin America Beverages segment's results:
Third Quarter
Dollar
Percent
(in millions)
2020
2019
Change
Change
Net sales
$
124
$
138
$
(14
)
(10.1
)%
Income from operations
25
25
—
—
%
Operating margin
20.2
%
18.1
%
210 bps
Sales Volume. Sales volume for the third quarter of 2020 decreased 3.9% compared to the prior year period, driven by Penafiel and Aguafiel due to limited consumer mobility in Mexico, partially offset by an increase in Clamato.
Net Sales. Net sales decreased 10.1% to $124 million for the third quarter of 2020 compared to $138 million for the prior year period, driven primarily by unfavorable FX translation of 10.8% . Excluding the unfavorable impact of FX translation, net sales increased as a result of higher net price realization of 5.2% partially offset by unfavorable volume/mix of 4.5% .
Income from Operations . Income from operations remained flat at $25 million for the third quarter of 2020 compared to the prior year period, driven by higher net price realization, continued productivity, lower marketing expense and lower operating costs, completely offset by unfavorable FX effects (FX transaction and translation) and unfavorable volume/mix. Operating margin increased 210 bps versus the year ago period to 20.2% .
38
Table of Contents
First Nine Months of 2020 Compared to First Nine Months of 2019
Consolidated Operations
The following table sets forth our unaudited condensed consolidated results of operations for the first nine months of 2020 and 2019 :
First Nine Months
Dollar
Percentage
($ in millions, except per share amounts)
2020
2019
Change
Change
Net sales
$
8,497
$
8,186
$
311
3.8
%
Cost of sales
3,779
3,537
242
6.8
Gross profit
4,718
4,649
69
1.5
Selling, general and administrative expenses
2,978
2,951
27
0.9
Other operating expense (income), net
(40
)
33
(73
)
NM
Income from operations
1,780
1,665
115
6.9
Interest expense
458
497
(39
)
(7.8
)
Loss on early extinguishment of debt
4
9
(5
)
(55.6
)
Impairment on investments and note receivable
102
—
102
NM
Other expense, net
21
15
6
NM
Income before provision for income taxes
1,195
1,144
51
4.5
Provision for income taxes
298
296
2
0.7
Net income
$
897
$
848
49
5.8
Earnings per common share:
Basic
$
0.64
$
0.60
$
0.04
6.7
%
Diluted
0.63
0.60
0.03
5.0
Gross margin
55.5
%
56.8
%
(130 bps)
Operating margin
20.9
%
20.3
%
60 bps
Effective tax rate
24.9
%
25.9
%
(100 bps)
Sales volume. The following table sets forth changes in sales volume for the first nine months of 2020 compared to the prior year period:
Increase
K-Cup pod volume
5.8
%
Brewer volume
17.7
CSD sales volume
—
NCB sales volume
2.1
Net Sales. Net sales increased $311 million , or 3.8% , to $8,497 million for the first nine months of 2020 compared to $8,186 million in the prior year period. This performance reflected higher volume/mix of 5.3% , partially offset by lower net price realization of 0.9% and unfavorable foreign currency translation of 0.6% , primarily in our Latin America Beverages segment.
Gross Profit. Gross profit increased $69 million , or 1.5% , to $4,718 million for the first nine months of 2020 compared to $4,649 million in the prior year period. This performance primarily reflected the impact of higher volume/mix and the benefit of productivity and merger synergies. These benefits were partially offset by unfavorable net price realization, unfavorable FX translation, $46 million in COVID-19 charges and an increase in other manufacturing costs. Gross margin decreased 130 bps versus the year ago period to 55.5% .
Selling, General and Administrative Expenses. SG&A expenses increased $27 million , or 0.9% , to $2,978 million for the first nine months of 2020 compared to $2,951 million in the prior year period. The increase was driven by $93 million in COVID-19 charges, the unfavorable change in commodity mark-to-market impacts, expenses associated with productivity and integration projects, and higher operating costs, such as logistics and labor, associated with the strong consumer demand. These increases were partially offset by lower marketing expenses, the benefit of strong productivity and merger synergies, lower travel and entertainment expense and favorable FX translation.
39
Table of Contents
Other Operating (Income) Expense, net. Other operating income, net had a favorable change of $73 million for the first nine months of 2020 compared to the prior year period, largely driven by the network optimization program gain of $42 million on the asset sale-leaseback of four facilities in the current year and the favorable comparison to integration expenses in the third quarter of 2019 related to unfavorable fair value adjustments on real estate assets.
Income from Operations. Income from operations increased $115 million , or 6.9% , to $1,780 million for the first nine months of 2020 compared to $1,665 million in the prior year period, driven by the favorable change in other operating (income) expense, net and the increase in gross profit, partially offset by the increase in SG&A expenses. Operating margin increased 60 bps versus the year ago period to 20.9% .
Interest Expense. Interest expense decreased $39 million , or 7.8% , to $458 million for the first nine months of 2020 compared to $497 million for the prior year period. This change was primarily the result of the benefit of lower indebtedness due to continued deleveraging.
Impairment on Investments and Note Receivable. Impairment on investments and note receivable reflected a non-cash impairment charge of $102 million for the first nine months of 2020 associated with our Bedford and LifeFuels investments. Refer to Note 4 for additional information regarding the impairment charges.
Effective Tax Rate. The effective tax rate decreased 100 bps to 24.9% for the first nine months of 2020 , compared to 25.9% in the prior year period. This decrease primarily related to the tax benefit received in the current period due to a decrease in our uncertain tax positions as a result of examination settlements.
Net Income. Net income increased $49 million , or 5.8% , to $897 million for the first nine months of 2020 as compared to $848 million in the prior year period, driven by improved income from operations and reduced interest expense, which were partially offset by the impairment on investments and note receivable in the first nine months of 2020 .
Diluted EPS. Diluted EPS increased 5.0% to $0.63 per diluted share as compared to $0.60 in the prior year period.
Adjusted Results of Operations
The following table sets forth certain unaudited condensed consolidated adjusted results of operations for the first nine months of 2020 and 2019 :
First Nine Months
Dollar
Percent
(in millions, except per share amounts)
2020
2019
Change
Change
Adjusted income from operations
$
2,333
$
2,077
$
256
12.3
Adjusted interest expense
404
407
(3
)
(0.7
)
Adjusted provision for income taxes
474
419
55
13.1
Adjusted net income
1,434
1,236
198
16.0
Adjusted diluted EPS
1.01
0.87
0.14
16.1
Adjusted operating margin
27.5
%
25.4
%
210 bps
Adjusted effective tax rate
24.8
%
25.3
%
(50 bps)
Adjusted Income from Operations. Adjusted income from operations increased $256 million , or 12.3% , to $2,333 million for the first nine months of 2020 compared to Adjusted income from operations of $2,077 million in the prior year period. Driving this performance in the current period were the benefit of productivity and merger synergies, which impacted both SG&A and cost of sales, higher volume/mix, lower marketing expense, a network optimization program gain of $42 million on the asset-sale leaseback of four facilities and lower travel and entertainment expenses. Partially offsetting these positive drivers were $22 million of additional COVID-19 charges, tariffs and higher manufacturing and operating costs, such as logistics and labor, associated with the strong consumer demand. Adjusted operating margin grew 210 bps versus the year ago period to 27.5% .
Adjusted Interest Expense. Adjusted interest expense decreased $3 million , or 0.7% , to $404 million for the first nine months of 2020 compared to Adjusted interest expense of $407 million in the prior year period. This benefit was primarily driven by lower indebtedness resulting from continued deleveraging, which was partially offset by the unfavorable comparison to realized gains in the first nine months of 2019 resulting from the termination of interest rate swaps and amortization of deferred financing costs incurred since the DPS Merger.
Adjusted Effective Tax Rate. The Adjusted effective tax rate decreased by 50 bps to 24.8% for the first nine months of 2020 , compared to 25.3% in the prior year period. This decrease primarily related to the tax benefit received in the current period due to a decrease in our uncertain tax positions as a result of examination settlements.
40
Table of Contents
Adjusted Net Income. Adjusted net income increased 16.0% to $1,434 million for the first nine months of 2020 as compared to Adjusted net income of $1,236 million in the prior year period. This performance was driven primarily by strong growth in Adjusted income from operations.
Adjusted Diluted EPS. Adjusted diluted EPS increased 16.1% to $1.01 per diluted share as compared to Adjusted diluted EPS of $0.87 per diluted share in the prior year period.
Results of Operations by Segment
The following tables set forth net sales and income from operations for our segments for the first nine months of 2020 and 2019 , as well as the other amounts necessary to reconcile our total segment results to our consolidated results presented in accordance with U.S. GAAP :
(in millions)
First Nine Months
Segment Results — Net sales
2020
2019
Coffee Systems
$
3,113
$
3,023
Packaged Beverages
4,056
3,734
Beverage Concentrates
967
1,034
Latin America Beverages
361
395
Net sales
$
8,497
$
8,186
First Nine Months
(in millions)
2020
2019
Segment Results — Income from Operations
Coffee Systems
$
882
$
890
Packaged Beverages
657
531
Beverage Concentrates
679
690
Latin America Beverages
73
62
Unallocated corporate costs
(511
)
(508
)
Income from operations
$
1,780
$
1,665
COFFEE SYSTEMS
The following table provides selected information about our Coffee Systems segment's results:
First Nine Months
Dollar
Percent
(in millions)
2020
2019
Change
Change
Net sales
$
3,113
$
3,023
$
90
3.0
%
Income from operations
882
890
(8
)
(0.9
)
Operating margin
28.3
%
29.4
%
(110 bps)
Adjusted income from operations
1,083
1,033
50
4.8
Adjusted operating margin
34.8
%
34.2
%
60 bps
Sales Volume. Sales volume growth in the first nine months of 2020 compared to the prior year period for the Coffee Systems segment included strong K-Cup pod volume growth of 5.8% , reflecting strength in at-home consumption which was significantly offset by softness in the away-from-home business due to the pandemic. Brewer volume increased 17.7% in the first nine months of 2020 , as compared to 12.7% growth in the year-ago period, reflecting successful innovation introduced over the past two years and investments to drive household penetration.
Net Sales. Net sales increased $90 million , or 3.0% , to $3,113 million for the first nine months of 2020 compared to $3,023 million for the prior year period due to volume/mix growth of 5.9% , which was partially offset by lower net price realization of 2.8% . Unfavorable FX translation also impacted the period by 0.1% .
Income from Operations. Income from operations decreased $8 million , or 0.9% , to $882 million for the first nine months of 2020 , compared to $890 million in the prior year period, driven by strategic pricing, expenses associated with productivity projects, $31 million in COVID-19 charges, an increase in our litigation reserve and tariffs. These impacts were partially offset by the benefit of strong productivity and merger synergies, which impacted both cost of sales and SG&A, strong volume/mix growth, reductions in people costs, a network optimization program gain of $16 million on an asset sale-leaseback of a manufacturing facility and lower travel and entertainment expenses. Operating margin declined 110 bps versus the year ago period to 28.3% .
41
Table of Contents
Adjusted Income from Operations. Adjusted income from operations increased $50 million , or 4.8% , to $1,083 million for the first nine months of 2020 , compared to $1,033 million in the prior year period, driven by the continued benefit of productivity and merger synergies, which impacted both cost of sales and SG&A, strong volume/mix, reductions in people costs, a network optimization program gain of $16 million on an asset sale-leaseback of a manufacturing facility and lower travel and entertainment expenses. Partially offsetting these factors was strategic pricing, tariffs and $10 million in COVID-19 charges. Adjusted operating margin grew 60 bps versus the year ago period to 34.8% .
PACKAGED BEVERAGES
The following table provides selected information about our Packaged Beverages segment's results:
First Nine Months
Dollar
Percent
(in millions)
2020
2019
Change
Change
Net sales
$
4,056
$
3,734
$
322
8.6
%
Income from operations
657
531
126
23.7
Operating margin
16.2
%
14.2
%
200 bps
Adjusted income from operations
776
551
225
40.8
Adjusted operating margin
19.1
%
14.8
%
430 bps
Sales Volume. Sales volume for the first nine months of 2020 increased 8.0% compared to the prior year period, reflecting the impact of COVID-19 which displayed strength in CSDs, juice and juice drinks, premium water and apple sauce, driven by heightened consumer demand the first nine months of 2020 . These increases were partially offset by lower volume in enhanced flavored water, driven by Bai, due to continued softness in convenience and gas channels during the current period.
Net Sales. Net sales increased $322 million , or 8.6% , to $4,056 million for the first nine months of 2020 compared to $3,734 million for the prior year period, driven by higher volume/mix of 8.9% , partially offset by unfavorable net price realization of 0.2% and foreign currency translation of 0.1% .
Income from Operations. Income from operations increased $126 million , or 23.7% , to $657 million for the first nine months of 2020 compared to $531 million for the prior year period, driven primarily by strong volume/mix, reflecting the impact of COVID-19. Other favorable drivers included the benefit of continued productivity and merger synergies and lower marketing expense. These growth drivers were partially offset by $103 million in COVID-19 charges, higher manufacturing and operating costs, such as logistics and labor, associated with the strong consumer demand and the unfavorable comparison to a $10 million net gain on a renegotiation of a manufacturing contract in the prior year period. Operating margin grew 200 bps versus the year ago period to 16.2% .
Adjusted Income from Operations. Adjusted income from operations increased $225 million , or 40.8% , to $776 million for the first nine months of 2020 compared to $551 million for the prior year period, largely driven by strong volume/mix, reflecting the impact of COVID-19. Other favorable drivers included the benefit of continued productivity and merger synergies and lower marketing expense. These drivers were partially offset by higher manufacturing and operating costs, such as logistics and labor, associated with the strong consumer demand and the unfavorable comparison to a $10 million net gain on a renegotiation of a manufacturing contract in the prior year period. Adjusted operating margin grew 430 bps versus the year ago period to 19.1% .
BEVERAGE CONCENTRATES
The following table provides selected information about our Beverage Concentrates segment's results:
First Nine Months
Dollar
Percent
(in millions)
2020
2019
Change
Change
Net sales
$
967
$
1,034
$
(67
)
(6.5
)%
Income from operations
679
690
(11
)
(1.6
)
Operating margin
70.2
%
66.7
%
350 bps
Adjusted income from operations
684
691
(7
)
(1.0
)
Adjusted operating margin
70.7
%
66.8
%
390 bps
Sales Volume. Sales volume for the first nine months of 2020 as compared to the prior year period declined 5.8% , primarily reflecting the decline in our fountain foodservice component of the business, which services restaurants and hospitality, reflecting the impact of shutdowns and reductions in occupant capacity.
Net Sales. Net sales decreased $67 million , or 6.5% , to $967 million for the first nine months of 2020 compared to $1,034 million in the prior year period, driven by unfavorable volume/mix of 6.3% partially offset by lower net price realization of 0.1% and unfavorable foreign currency translation of 0.1% .
42
Table of Contents
Income from Operations. Income from operations decreased $11 million , or 1.6% , to $679 million for the first nine months of 2020 compared to $690 million in the prior year period. This performance reflected the net sales decline, partially offset by lower marketing expense and lower operating costs. Operating margin increased 350 bps versus the year ago period to 70.2% .
Adjusted Income from Operations. Adjusted income from operations decreased $7 million , or 1.0% , to $684 million for the first nine months of 2020 compared to $691 million in the prior year period. This performance reflected the net sales decline, partially offset by lower marketing expense and lower operating costs. Adjusted operating margin increased 390 bps versus the year ago period to 70.7% .
LATIN AMERICA BEVERAGES
The following table provides selected information about our Latin America Beverages segment's results:
First Nine Months
Dollar
Percent
(in millions)
2020
2019
Change
Change
Net sales
$
361
$
395
$
(34
)
(8.6
)%
Income from operations
73
62
11
17.7
Operating margin
20.2
%
15.7
%
450 bps
Adjusted income from operations
75
57
18
31.6
Adjusted operating margin
20.8
%
14.4
%
640 bps
Sales Volume. Sales volume for the first nine months of 2020 as compared to the prior year period increased 1.1% , driven by Squirt.
Net Sales. Net sales decreased $34 million , or 8.6% , to $361 million for the first nine months of 2020 compared to $395 million in the prior year period, driven primarily by unfavorable FX translation of 10.9% . Excluding the unfavorable impact of FX translation, net sales increased as a result of higher net price realization of 5.7% , partially offset by unfavorable volume/mix of 3.4% .
Income from Operations . Income from operations increased $11 million , or 17.7% , to $73 million for the first nine months of 2020 compared to $62 million in the prior year period, driven by higher net price realization, continued productivity and lower marketing expense, partially offset by unfavorable FX effects (FX translation and transaction), unfavorable volume/mix, and the comparison to a real estate gain in the prior year. Operating margin increased 450 bps versus the year ago period to 20.2% .
Adjusted Income from Operations. Adjusted income from operations increased $18 million , or 31.6% , to $75 million in the first nine months of 2020 compared to $57 million in the prior year period. This performance reflected higher net price realization, continued productivity and lower marketing expense, partially offset by unfavorable FX effects (FX translation and transaction) and unfavorable volume/mix. Adjusted operating margin grew 640 bps versus the year ago period to 20.8% .
UNCERTAINTIES AND TRENDS AFFECTING OUR BUSINESS
We believe the North American beverage market is influenced by certain key trends and uncertainties. Some of these items, such as the ongoing outbreak of COVID-19, increased health consciousness and changes in consumer preferences and economic factors, have previously created and may continue in the future to create category headwinds for a number of our products. Refer to Item 1A, "Risk Factors", of our Annual Report and this Quarterly Report on Form 10-Q, combined with the Uncertainties and Trends Affecting Liquidity section below, for more information about risks and uncertainties facing us.
COVID-19 Pandemic Disclosures
Our first priority, always, is to keep our employees safe and healthy. We’ve taken extraordinary precautions to do this and to provide the support our employees and their families may need during this unprecedented time.
We continue to deliver for our customers and consumers, working hard around the clock to fulfill strong demand. We are finding innovative ways to quickly adapt to changes in shopping behaviors, with more than half of North America impacted by stay-at-home, shelter-in-place and closure of non-essential business orders.
We are also focused on providing for our communities by supporting frontline healthcare workers who are fighting this crisis day in and day out head on. We don’t make masks or medical equipment at our Company, but we do make beverages and, through our Fueling The Frontline program, we are donating Keurig brewers, coffee and other beverages to hospitals in need, as our way to say thank you for the unwavering commitment and courage of the entire medical community.
As discussed in the Impact of COVID-19 on our Financial Statements , the pandemic is having offsetting impacts within our business. For example, we experienced a significant increase in demand and consumption of our products in our at-home business caused in part by changing consumer habits in response to COVID-19, contributing to increases in net sales. At the same time, we experienced declines in our away-from-home business due to office closures and the slowdown of hospitality and fountain foodservice as a result of shelter-in-place guidelines and restaurant capacity limits. In the future, the economic effects of the pandemic, including
43
Table of Contents
higher levels of unemployment, lower wages or a recessionary environment, may result in reduced demand for our products. It could also lead to volatility in demand due to government actions, such as shelter-in-place notices, which impact consumers’ movements and access to our products.
While we believe that there will continue to be strong long-term demand for our products, the timing and extent of economic recovery, and the uncertainties in short-term demand trends, make it difficult to predict the overall effects of the pandemic on our business. We expect that there will be heightened volatility in net sales during and subsequent to the duration of the pandemic that may impact interim periods.
Our ability to continue to operate without any significant negative impacts will in part depend on our ability to protect our critical frontline employees and our supply chain. As food and agriculture is deemed part of the critical infrastructure by the Department of Homeland Security, our frontline employees have been identified as critical workers in maintaining the U.S. food and beverage supply. As a result, we have strived to follow recommended actions of government and health authorities to protect our employees, with particular measures in place for those working in our manufacturing and distribution facilities, which also includes additional incentive pay programs and benefits. We intend to continue to work with government authorities and implement our employee safety measures; however, disruptions to our supply chain, measures taken to protect employees, increased absenteeism or other local effects of the pandemic have impacted and could continue to impact our operations. For our corporate employees, participating in a remote work environment is familiar to us as we work in a multi-location environment. As such, we do not believe that the remote work environment has had any significant impact on our internal controls over financial reporting. With the health and safety of our employees remaining our top priority, we are diligently working on plans to safely bring our employees back to office locations with enhanced safety and health protocols. We do not believe these plans will impact our near-term liquidity needs.
The pandemic has not materially impacted our liquidity position. We continue to generate operating cash flows to meet our short-term liquidity needs, and we expect to maintain access to the capital markets enabled by our debt ratings. Refer to Uncertainties and Trends Affecting Liquidity and Capital Resources for more information.
We do not believe our operating and intangible assets are impaired as a result of COVID-19.
For additional information on risk factors that could impact our results, please refer to Risk Factors in Part II, Item 1A of this Form 10-Q.
CRITICAL ACCOUNTING ESTIMATES
The process of preparing our consolidated financial statements in conformity with U.S. GAAP requires the use of estimates and judgments that affect the reported amounts of assets, liabilities, revenue and expenses. Critical accounting estimates are both fundamental to the portrayal of a company’s financial condition and results and require difficult, subjective or complex estimates and assessments. These estimates and judgments are based on historical experience, future expectations and other factors and assumptions we believe to be reasonable under the circumstances. The most significant estimates and judgments are reviewed on an ongoing basis and revised when necessary. These critical accounting estimates are discussed in greater detail in our Annual Report .
LIQUIDITY AND CAPITAL RESOURCES
Overview and Our Financing Arrangements
Our financial condition and liquidity remain strong. Net cash provided by operations was $1,666 million for the first nine months of 2020 compared to $1,803 million for the prior year period. Although there is uncertainty related to the anticipated impact of the ongoing COVID-19 pandemic on our future results, we believe we are uniquely positioned, with our broad portfolio and unmatched distribution network, to successfully navigate through this pandemic, and the recent steps we have taken to strengthen our balance sheet leave us well positioned to manage our business as the crisis continues to unfold. We continue to manage all aspects of our business, including, but not limited to, monitoring the financial health of our customers, suppliers and other third-party relationships, implementing gross margin enhancement strategies and developing new opportunities for growth.
Our principal sources of liquidity are our existing cash and cash equivalents, as well as cash generated from operations and borrowing capacity currently available under our existing KDP Revolver and 2020 364-Day Credit Agreement . Additionally, we have an uncommitted commercial paper program where we can issue unsecured commercial paper notes on a private placement basis. Refer to Note 2 of the Notes to our Unaudited Condensed Consolidated Financial Statements for management's discussion of these financing arrangements.
44
Table of Contents
During March 2020, as a result of market stress and a dislocation in the commercial paper market driven by the COVID-19 pandemic, we chose to repay $1,000 million of commercial paper notes with an equivalent amount of borrowings under our KDP Revolver as the costs and ability to issue commercial paper became inefficient versus borrowings under our KDP Revolver . In April 2020, we took steps to further strengthen our balance sheet by increasing excess liquidity in order to better position us to navigate the uncertainty of the COVID-19 pandemic. On April 13, 2020, we issued $1,500 million of senior unsecured notes and used the net proceeds from these senior unsecured notes to repay our KDP Revolver , effectively refinancing short-term borrowings with efficient long-term bonds to free up excess short-term liquidity. On April 14, 2020, we terminated the 2019 364-Day Credit Agreement and replaced it with the new 2020 364-Day Credit Agreement and increased total commitments under the facility from $750 million to $1,500 million. As a result of these two actions, we have increased our liquidity to a level that we believe enables us to more than meet our commitments, even in a prolonged economic downturn, as we continue to exercise financial discipline to ensure our long-term financial health. Refer to Note 2 of the Notes to our Unaudited Condensed Consolidated Financial Statements for management's discussion of these new financing arrangements.
As of September 30, 2020 , we were in compliance with all debt covenants and we have no reason to believe that we will be unable to satisfy these covenants.
Cash Flows
Based on our current and anticipated level of operations, we believe that our operating cash flows will be sufficient to meet our anticipated obligations for the next twelve months. To the extent that our operating cash flows are not sufficient to meet our liquidity needs, we may utilize cash on hand or amounts available under our financing arrangements, if necessary.
The following table summarizes our cash activity for the first nine months of 2020 and 2019 :
First Nine Months
(in millions)
2020
2019
Net cash provided by operating activities
$
1,666
$
1,803
Net cash used in investing activities
(182
)
(216
)
Net cash used in financing activities
(1,366
)
(1,626
)
NET CASH PROVIDED BY OPERATING ACTIVITIES
Net cash provided by operating activities decreased $137 million for the first nine months of 2020 , as compared to the first nine months of 2019 , driven by the decline in working capital and an increase in income tax payments partially offset by the increase in net income adjusted for non-cash items.
As of September 30, 2020, we had no deferred tax payments as compared to $85 million of deferred tax payments as of September 30, 2019.
Additionally, beginning in the second quarter of 2020 and continuing through the rest of the year, we have deferred payments of employer-related payroll taxes as allowed under the U.S. Coronavirus Aid, Relief and Economic Security Act, commonly known as the CARES Act. Payment of at least 50% of the deferred amount is due on December 31, 2021 with the remainder due by December 31, 2022. As of September 30, 2020, we have deferred a total of $41 million in such payments.
45
Table of Contents
Cash Conversion Cycle
Our cash conversion cycle is defined as DIO and DSO less DPO . The calculation of each component of the cash conversion cycle is provided below:
Component
Calculation (on a trailing twelve month basis)
DIO
(Average inventory divided by cost of sales) * Number of days in the period
DSO
(Accounts receivable divided by net sales) * Number of days in the period
DPO
(Accounts payable * Number of days in the period) divided by cost of sales and SG&A expenses
Our cash conversion cycle declined 20 days to approximately (56) days as of September 30, 2020 as compared to (36) days in the prior year period. The change was primarily driven by an increase of 19 days in our DPO as the DPS operations had significantly shorter terms than the legacy KGM business, which have been steadily increasing as we continue to focus on our accounts payable program. DIO and DSO were relatively consistent as compared to the prior year period.
September 30,
2020
2019
DIO
53
52
DSO
34
36
DPO
143
124
Cash conversion cycle
(56
)
(36
)
In future periods, DPO is expected to continue to have a positive impact on our cash conversion cycle as a result of our supplier terms initiative, which has set our customary terms as we integrate our legacy businesses.
Accounts Payable Program
As part of our ongoing efforts to improve our cash flow and related liquidity, we work with our suppliers to optimize our terms and conditions, which include the extension of payment terms. Excluding our suppliers who require cash at date of purchase or sale, our current payment terms with our suppliers generally range from 10 to 360 days. We also entered into an agreement with a third party administrator to allow participating suppliers to track payment obligations from us, and if voluntarily elected by the supplier, sell payment obligations from us to financial institutions. Suppliers can sell one or more of our payment obligations at their sole discretion and our rights and obligations to our suppliers are not impacted. We have no economic interest in a supplier’s decision to enter into these agreements and no direct financial relationship with the financial institutions. Our obligations to our suppliers, including amounts due and scheduled payment terms, are not impacted. We have been informed by the third party administrator that as of September 30, 2020 and December 31, 2019 , $2,442 million and $2,097 million , respectively, of our outstanding payment obligations were voluntarily elected by the supplier and sold to financial institutions. The amounts settled through the program and paid to the financial institutions were $2,022 million and $1,208 million for the first nine months of 2020 and 2019 , respectively.
NET CASH USED IN INVESTING ACTIVITIES
Cash used in investing activities for the first nine months of 2020 consisted primarily of purchases of property, plant and equipment of $356 million , mostly offset by proceeds of $203 million from sales of property, plant and equipment, primarily driven by our asset sale-leaseback transactions.
Cash used in investing activities for the first nine months of 2019 consisted primarily of purchases of property, plant and equipment of $208 million .
NET CASH USED IN FINANCING ACTIVITIES
Cash used in financing activities for the first nine months of 2020 consisted primarily of the net repayment of $911 million for commercial paper notes, which was primarily a result of the decision to repay commercial paper notes with an equivalent amount of borrowings under our KDP Revolver as the costs and ability to issue commercial paper became inefficient versus borrowings under our KDP Revolver . The KDP Revolver was subsequently repaid through the issuance of our 2030 Notes and 2050 Notes. Additionally, we made voluntary and mandatory repayments on the term loan facility of $880 million , repayment of the 2020 Notes of $250 million , dividend payments of $635 million and net payments on structured payables of $162 million . We also received $29 million from controlling shareholder stock transactions, which related to the disgorgement of short-swing profits pursuant to Section 16(b) of the Exchange Act .
Net cash used in financing activities for the first nine months of 2019 consisted primarily of the voluntary and mandatory repayments on the term loan facility of $873 million , repayment of the 2019 Notes of $250 million , repayments of structured payables of $432 million and dividend payments of $633 million . These cash outflows from financing activities were partially offset by net issuance of commercial paper notes of $335 million and proceeds from structured payables of $246 million .
46
Table of Contents
Uncertainties and Trends Affecting Liquidity
Disruptions in financial and credit markets, including those caused by the ongoing COVID-19 pandemic, may impact our ability to manage normal commercial relationships with our customers, suppliers and creditors. These disruptions could have a negative impact on the ability of our customers to timely pay their obligations to us, thus reducing our cash flow, or the ability of our vendors to timely supply materials.
Customer and consumer demand for our products may also be impacted by all risk factors discussed under "Risk Factors" in Part 1, Item 1A of our Annual Report and in Part II, Item 1A of this Quarterly Report on Form 10-Q, as well as subsequent filings with the SEC , that could have a material effect on production, delivery and consumption of our products in the U.S., Mexico and the Caribbean or Canada, which could result in a reduction in our sales volume.
We believe that the following events, trends and uncertainties may also impact liquidity:
•
Our ability to access our committed financing arrangements, including our KDP Revolver and our 2020 364-Day Credit Agreement , which have availability of $3,900 million as of October 29, 2020;
•
Our ability to issue unsecured uncommitted commercial paper notes on a private placement basis up to a maximum aggregate amount outstanding at any time of $2,400 million ;
•
Our intention to drive significant cash flow generation to enable rapid deleveraging within three years from the DPS Merger;
•
A significant downgrade in our credit ratings could limit a financial institution's willingness to participate in our accounts payable program and reduce the attractiveness of the accounts payable program to participating suppliers who may sell payment obligations from us to financial institutions, which could impact our accounts payable program;
•
Our continued integration of DPS;
•
Our continued capital expenditures;
•
Our continued payment of dividends;
•
Future mergers or acquisitions of brand ownership companies, regional bottling companies, distributors and/or distribution rights to further extend our geographic coverage;
•
Future equity investments;
•
Seasonality of our operating cash flows, which could impact short-term liquidity; and
•
Fluctuations in our tax obligations.
Debt Ratings
As of September 30, 2020 , our credit ratings were as follows:
Rating Agency
Long-Term Debt Rating
Commercial Paper Rating
Outlook
Date of Last Change
Moody's
Baa2
P-2
Negative
May 11, 2018
S&P
BBB
A-2
Stable
May 14, 2018
These debt and commercial paper ratings impact the interest we pay on our financing arrangements. A downgrade of one or both of our debt and commercial paper ratings could increase our interest expense and decrease the cash available to fund anticipated obligations.
Capital Expenditures
Capital expenditures were $356 million and $208 million for the first nine months of 2020 and 2019 , respectively.
Capital expenditures for the first nine months of 2020 primarily related to our continued investment in the build-out of our Spartanburg manufacturing facility, the purchase of real estate in Ireland and build out of the facility and build-out of our Allentown manufacturing facility. Capital expenditures included in accounts payable and accrued expenses were $255 million for the first nine months of 2020 , which primarily related to these investments.
Capital expenditures for the first nine months of 2019 primarily related to machinery and equipment, our continued investment in the build-out of our Spartanburg facility and information technology infrastructure. Capital expenditures included in accounts payable and accrued expenses was $236 million for the first nine months of 2019 , which primarily related to our continued investment in the build-out of our Spartanburg facility.
47
Table of Contents
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
Cash, cash equivalents, restricted cash and restricted cash equivalents increased $107 million from December 31, 2019 to September 30, 2020 as cash generated from our operations outpaced our voluntary repayments on our term loan facility and other financing transactions.
Our cash balances are used to fund working capital requirements, scheduled debt and interest payments, capital expenditures, income tax obligations, dividend payments and business combinations. Cash generated by our foreign operations is generally repatriated to the U.S. periodically as working capital funding requirements in those jurisdictions allow. Foreign cash balances were $89 million and $70 million as of September 30, 2020 and December 31, 2019 , respectively. We accrue tax costs for repatriation, as applicable, as cash is generated in those foreign jurisdictions.
Contractual Commitments and Obligations
We enter into various contractual obligations that impact, or could impact, our liquidity. Based on our current and anticipated level of operations, we believe that our proceeds from operating cash flows combined with cash on hand and amounts available under our financing arrangements will be sufficient to meet our anticipated obligations. Refer to Note 2 of the Notes to our Unaudited Condensed Consolidated Financial Statements for payments related to our senior unsecured notes and our KDP Credit Agreements . Refer to Note 8 of the Notes to our Unaudited Condensed Consolidated Financial Statements for future minimum rental commitments.
The following table summarizes our contractual obligations and contingencies, as of September 30, 2020 , that have significantly changed from the amounts disclosed in our Annual Report:
Payments Due in Year
(in millions)
Total
2020
2021
2022
2023
2024
Thereafter
Interest payments
$
5,531
$
264
$
504
$
458
$
406
$
349
$
3,550
Purchase obligations (1)
1,035
372
255
122
103
97
86
(1)
Amounts represent payments under agreements to purchase goods or services that are legally binding and that specify all significant terms, including capital obligations and long-term contractual obligations.
Through September 30, 2020 , there have been no other material changes to the amounts disclosed in our Annual Report on Form 10-K for the year ended December 31, 2019 .
OFF-BALANCE SHEET ARRANGEMENTS
There are no material changes in off-balance sheet arrangements from those disclosed in our Annual Report.
EFFECT OF RECENT ACCOUNTING PRONOUNCEMENTS
Refer to Note 1 of the Notes to our Unaudited Condensed Consolidated Financial Statements for a discussion of recently issued accounting standards and recently adopted provisions of U.S. GAAP .
SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION
The Notes are fully and unconditionally guaranteed by certain of our direct and indirect subsidiaries (the "Guarantors"), as defined in the indentures governing the Notes. The Guarantors are 100% owned either directly or indirectly by us and jointly and severally guarantee, subject to the release provisions described below, our obligations under the Notes. None of our subsidiaries organized outside of the U.S., immaterial subsidiaries used for charitable purposes, any of the subsidiaries held by Maple prior to the DPS Merger or any of the subsidiaries acquired after the DPS Merger (collectively, the "Non-Guarantors") guarantee the Notes. The subsidiary guarantees with respect to the Notes are subject to release upon the occurrence of certain events, including the sale of all or substantially all of a subsidiary's assets, the release of the subsidiary's guarantee of our other indebtedness, our exercise of the legal defeasance option with respect to the Notes and the discharge of our obligations under the applicable indenture.
The following schedules present the summarized financial information for the Parent and the Guarantors on a combined basis after intercompany eliminations; the Parent and the Guarantors' amounts due from; amounts due to, and transactions with Non-Guarantors are disclosed separately. The consolidating schedules are provided in accordance with the reporting requirements of Rule 13-01 under SEC Regulation S-X for the issuer and guarantor subsidiaries.
48
Table of Contents
The summarized financial information for the Parent and Guarantors were as follows:
(in millions)
For the First Nine Months of 2020
Net sales
$
4,996
Income from operations
498
Equity in earnings of subsidiaries, net of tax
356
Net income
897
(in millions)
September 30, 2020
December 31, 2019
Current assets (1)
$
1,752
$
1,404
Non-current assets
43,227
43,501
Current liabilities (2)
$
4,949
$
3,942
Non-current liabilities
16,733
17,707
(1)
Includes $306 million and $241 million of current intercompany receivables due to the Parent and Guarantors from the Non-Guarantors as of September 30, 2020 and December 31, 2019 , respectively.
(2)
Includes $28 million and $20 million of current intercompany payables due to the Non-Guarantors from the Parent and Guarantors as of September 30, 2020 and December 31, 2019 , respectively.
NON-GAAP FINANCIAL MEASURES
To supplement the consolidated financial statements presented in accordance with U.S. GAAP , we have presented for the third quarter and first nine months of 2020 and 2019 (i) Adjusted income from operations, (ii) Adjusted net income and (iii) Adjusted diluted EPS, which are considered non-GAAP financial measures. The non-GAAP financial measures provided should be viewed in addition to, and not as an alternative for, results prepared in accordance with U.S. GAAP . The non-GAAP financial measures presented may differ from similarly titled non-GAAP financial measures presented by other companies, and other companies may not define these non-GAAP financial measures in the same way. The adjusted measures are not substitutes for their comparable U.S. GAAP financial measures, such as income from operations, net income, diluted EPS, or other measures prescribed by U.S. GAAP , and there are limitations to using non-GAAP financial measures.
For the third quarter and first nine months of 2020 and 2019 , we define our Adjusted non-GAAP financial measures as certain financial statement captions and metrics adjusted for certain items affecting comparability. The items affecting comparability are defined below.
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 and do not have an offsetting risk reflected within the financial results; (ii) the amortization associated with definite-lived intangible assets; (iii) the amortization of the deferred financing costs associated with the DPS Merger and the Keurig Acquisition ; (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 attributable to the matching awards made to employees who made an initial investment in the EOP , the 2009 Incentive Plan or the 2019 Incentive Plan ; and (vi) other certain items that are excluded for comparison purposes to prior year periods.
49
Table of Contents
For third quarter and first nine months of 2020 , 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 nonroutine legal matters; (iv) the loss on early extinguishment of debt related to the redemption of debt; (v) incremental temporary costs to our operations related to risks associated with the COVID-19 pandemic; and (vi) impairment recognized on equity method investments with Bedford and LifeFuels.
Incremental costs to our operations related to risks associated with the COVID-19 pandemic include incremental expenses 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. We believe removing these costs reflects how management views our business results on a consistent basis. See Impact of COVID-19 on our Financial Statements for further information.
For the third quarter and first nine months of 2019 , the other certain items excluded for comparison purposes include (i) restructuring and integration expenses related to significant business combinations; (ii) productivity expenses; (iii) transaction costs for significant business combinations (completed or abandoned) excluding the DPS Merger ; (iv) costs related to significant nonroutine legal matters; (v) the impact of the step-up of acquired inventory not associated with the DPS Merger ; (vi) the loss on early extinguishment of debt related to the redemption of debt and (vii) the loss related to the February 2019 organized malware attack on our business operation networks in the Coffee Systems segment.
For the third quarter and first nine months of 2020 and 2019 , the supplemental financial data set forth below includes reconciliations of Adjusted income from operations, Adjusted net income and Adjusted diluted EPS to the applicable financial measure presented in the unaudited condensed consolidated financial statement for the same period.
50
Table of Contents
KEURIG DR PEPPER INC.
RECONCILIATION OF CERTAIN REPORTED ITEMS TO CERTAIN NON-GAAP ADJUSTED ITEMS
For the Third Quarter of 2020
(Unaudited, in millions, except per share data)
Cost of sales
Gross profit
Gross margin
Selling, general and administrative expenses
Income from operations
Operating margin
Reported
$
1,316
$
1,704
56.4
%
$
949
$
753
24.9
%
Items Affecting Comparability:
Mark to market
46
(46
)
(1
)
(45
)
Amortization of intangibles
—
—
(34
)
34
Stock compensation
—
—
(6
)
6
Restructuring and integration costs
—
—
(39
)
39
Productivity
(10
)
10
(20
)
30
Nonroutine legal matters
—
—
(8
)
8
COVID-19
(19
)
19
(30
)
49
Adjusted GAAP
$
1,333
$
1,687
55.9
%
$
811
$
874
28.9
%
Interest expense
Impairment on investments and note receivable
Income before provision for income taxes
Provision for income taxes
Effective tax rate
Net income
Weighted Average Diluted shares
Diluted earnings per share
Reported
$
148
$
16
$
584
$
141
24.1
%
$
443
1,422.9
$
0.31
Items Affecting Comparability:
Mark to market
(1
)
—
(44
)
(13
)
(31
)
(0.02
)
Amortization of intangibles
—
34
9
25
0.02
Amortization of deferred financing costs
(2
)
—
2
1
1
—
Amortization of fair value debt adjustment
(6
)
—
6
1
5
—
Stock compensation
—
—
6
1
5
—
Restructuring and integration costs
—
—
39
8
31
0.02
Productivity
—
—
30
8
22
0.02
Investment Impairment
—
(16
)
16
4
12
0.01
Nonroutine legal matters
—
—
8
1
7
—
COVID-19
—
—
49
12
37
0.03
Adjusted GAAP
$
139
$
—
$
730
$
173
23.7
%
$
557
1,422.9
$
0.39
Diluted earnings per common share may not foot due to rounding.
51
Table of Contents
KEURIG DR PEPPER INC.
RECONCILIATION OF CERTAIN REPORTED ITEMS TO CERTAIN NON-GAAP ADJUSTED ITEMS
For the Third Quarter of 2019
(Unaudited, in millions, except per share data)
Cost of sales
Gross profit
Gross margin
Selling, general and administrative expenses
Other operating expense (income), net
Income from operations
Operating margin
Reported
$
1,245
$
1,625
56.6
%
$
1,012
$
33
$
580
20.2
%
Items Affecting Comparability:
Mark to market
(5
)
5
(4
)
—
9
Amortization of intangibles
—
—
(31
)
—
31
Stock compensation
—
—
(3
)
—
3
Restructuring and integration costs
1
(1
)
(54
)
(24
)
77
Productivity
(10
)
10
(12
)
(13
)
35
Transaction costs
—
—
(7
)
—
7
Nonroutine legal matters
—
—
(12
)
—
12
Adjusted GAAP
$
1,231
$
1,639
57.1
%
$
889
$
(4
)
$
754
26.3
%
Interest expense
Income before provision for income taxes
Provision for income taxes
Effective tax rate
Net income
Weighted Average Diluted shares
Diluted earnings per share
Reported
$
158
$
413
$
109
26.4
%
$
304
1,419.4
$
0.21
Items Affecting Comparability:
Mark to market
1
8
—
8
0.01
Amortization of intangibles
—
31
9
22
0.02
Amortization of deferred financing costs
(3
)
3
1
2
—
Amortization of fair value debt adjustment
(7
)
7
3
4
—
Stock compensation
—
3
—
3
—
Restructuring and integration costs
—
77
13
64
0.04
Productivity
—
35
8
27
0.02
Transaction costs
(4
)
11
3
8
0.01
Nonroutine legal matters
—
12
3
9
0.01
Adjusted GAAP
$
145
$
600
$
149
24.8
%
$
451
1,419.4
$
0.32
Diluted earnings per common share may not foot due to rounding.
52
Table of Contents
KEURIG DR PEPPER INC.
RECONCILIATION OF CERTAIN REPORTED ITEMS TO CERTAIN NON-GAAP ADJUSTED ITEMS
For the First Nine Months of 2020
(Unaudited, in millions, except per share data)
Cost of sales
Gross profit
Gross margin
Selling, general and administrative expenses
Income from operations
Operating margin
Reported
$
3,779
$
4,718
55.5
%
$
2,978
$
1,780
20.9
%
Items Affecting Comparability:
Mark to market
2
(2
)
(28
)
26
Amortization of intangibles
—
—
(100
)
100
Stock compensation
—
—
(21
)
21
Restructuring and integration costs
—
—
(143
)
143
Productivity
(28
)
28
(75
)
103
Nonroutine legal matters
—
—
(43
)
43
COVID-19
(38
)
38
(79
)
117
Adjusted GAAP
$
3,715
$
4,782
56.3
%
$
2,489
$
2,333
27.5
%
Interest expense
Loss on early extinguishment of debt
Impairment on investments and note receivable
Income before provision for income taxes
Provision for income taxes
Effective tax rate
Net income
Weighted Average Diluted shares
Diluted earnings per share
Reported
$
458
$
4
$
102
$
1,195
$
298
24.9
%
$
897
1,421.5
$
0.63
Items Affecting Comparability:
Mark to market
(28
)
—
—
54
13
41
0.03
Amortization of intangibles
—
—
—
100
27
73
0.05
Amortization of deferred financing costs
(8
)
—
—
8
2
6
—
Amortization of fair value debt adjustment
(18
)
—
—
18
4
14
0.01
Stock compensation
—
—
—
21
4
17
0.01
Restructuring and integration costs
—
—
—
143
34
109
0.08
Productivity
—
—
—
103
27
76
0.05
Loss on early extinguishment of debt
—
(4
)
—
4
1
3
—
Investment impairment
—
—
(102
)
102
25
77
0.05
Nonroutine legal matters
—
—
—
43
10
33
0.02
COVID-19
—
—
—
117
29
88
0.06
Adjusted GAAP
$
404
$
—
$
—
$
1,908
$
474
24.8
%
$
1,434
1,421.5
$
1.01
Diluted earnings per common share may not foot due to rounding.
53
Table of Contents
KEURIG DR PEPPER INC.
RECONCILIATION OF CERTAIN REPORTED ITEMS TO CERTAIN NON-GAAP ADJUSTED ITEMS
For the First Nine Months of 2019
(Unaudited, in millions, except per share data)
Cost of sales
Gross profit
Gross margin
Selling, general and administrative expenses
Other operating expense (income), net
Income from operations
Operating margin
Reported
$
3,537
$
4,649
56.8
%
$
2,951
$
33
$
1,665
20.3
%
Items Affecting Comparability:
Mark to market
(6
)
6
5
—
1
Amortization of intangibles
—
—
(94
)
—
94
Stock compensation
—
—
(18
)
—
18
Restructuring and integration costs
(1
)
1
(151
)
(24
)
176
Productivity
(14
)
14
(41
)
(22
)
77
Transaction costs
—
—
(8
)
—
8
Nonroutine legal matters
—
—
(27
)
—
27
Inventory step-up
(3
)
3
—
—
3
Malware incident
(2
)
2
(6
)
—
8
Adjusted GAAP
$
3,511
$
4,675
57.1
%
$
2,611
$
(13
)
$
2,077
25.4
%
Interest expense
Loss on early extinguishment of debt
Income before provision for income taxes
Provision for income taxes
Effective tax rate
Net income
Weighted Average Diluted shares
Diluted earnings per share
Reported
$
497
$
9
$
1,144
$
296
25.9
%
$
848
1,418.8
$
0.60
Items Affecting Comparability:
Mark to market
(44
)
—
45
11
34
0.02
Amortization of intangibles
—
—
94
26
68
0.05
Amortization of deferred financing costs
(10
)
—
10
3
7
0.01
Amortization of fair value debt adjustment
(20
)
—
20
5
15
0.01
Stock compensation
—
—
18
4
14
0.01
Restructuring and integration costs
—
—
176
39
137
0.10
Productivity
—
—
77
17
60
0.04
Transaction costs
(16
)
—
24
6
18
0.01
Loss on early extinguishment of debt
—
(9
)
9
2
7
—
Nonroutine legal matters
—
—
27
7
20
0.01
Inventory step-up
—
—
3
1
2
—
Malware incident
—
—
8
2
6
—
Adjusted GAAP
$
407
$
—
$
1,655
$
419
25.3
%
$
1,236
1,418.8
$
0.87
Diluted earnings per common share may not foot due to rounding.
54
Table of Contents
KEURIG DR PEPPER INC.
RECONCILIATION OF SEGMENT ITEMS TO CERTAIN NON-GAAP ADJUSTED SEGMENT ITEMS
(Unaudited)
(in millions)
Reported
Items Affecting Comparability
Adjusted GAAP
For the third quarter of 2020:
Income from Operations
Coffee Systems
$
320
$
53
$
373
Packaged Beverages
260
44
304
Beverage Concentrates
262
3
265
Latin America Beverages
25
—
25
Unallocated corporate costs
(114
)
21
(93
)
Total income from operations
$
753
$
121
$
874
For the third quarter of 2019:
Income from Operations
Coffee Systems
$
310
$
57
$
367
Packaged Beverages
196
5
201
Beverage Concentrates
245
(1
)
244
Latin America Beverages
25
—
25
Unallocated corporate costs
(196
)
113
(83
)
Total income from operations
$
580
$
174
$
754
KEURIG DR PEPPER INC.
RECONCILIATION OF SEGMENT ITEMS TO CERTAIN NON-GAAP ADJUSTED SEGMENT ITEMS
(Unaudited)
(in millions)
Reported
Items Affecting Comparability
Adjusted GAAP
For the first nine months of 2020:
Income from Operations
Coffee Systems
$
882
$
201
$
1,083
Packaged Beverages
657
119
776
Beverage Concentrates
679
5
684
Latin America Beverages
73
2
75
Unallocated corporate costs
(511
)
226
(285
)
Total income from operations
$
1,780
$
553
$
2,333
For the first nine months of 2019:
Income from Operations
Coffee Systems
$
890
$
143
$
1,033
Packaged Beverages
531
20
551
Beverage Concentrates
690
1
691
Latin America Beverages
62
(5
)
57
Unallocated corporate costs
(508
)
253
(255
)
Total income from operations
$
1,665
$
412
$
2,077
55
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.