Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Keurig Dr Pepper Reports Q3 Results and Reaffirms Guidance for 2026

      Keurig Dr Pepper Inc.

      News provided by

      Keurig Dr Pepper Inc.

      Nov 03, 2026, 07:00 ET

      Share this article

      Share this article


      Drove Healthy Q3 Net Sales Momentum, with Growth Across all Legacy KDP Segments

      Delivered Q3 Diluted EPS Increase of More Than 20% 

      FRISCO, Texas and BURLINGTON, Mass., Nov. 3, 2026 /PRNewswire/ -- Keurig Dr Pepper Inc. (NASDAQ: KDP) today reported results for the third quarter of 2026 and reaffirmed its full year guidance.



      Reported GAAP Basis


      Adjusted Basis1



      Q3


      YTD


      Q3


      YTD

      Net Sales


      $7.34 bn


      $18.63 bn


      $7.34 bn


      $18.63 bn

      % vs prior year


      70.6 %


      53.9 %


      70.1 %


      53.0 %

      Diluted EPS


      $0.59


      $0.85


      $0.66


      $1.65

      % vs prior year


      20.4 %


      (33.1) %


      22.2 %


      13.1 %

      Commenting on the performance, CEO Tim Cofer stated, "We are pleased with our third quarter results, which featured meaningful net sales and EPS growth, along with healthy free cash flow. Our refreshment beverages portfolio maintained its double-digit sales growth momentum and we drove solid results in coffee, led by strong JDE Peet's profitability. Notably, we achieved these results while stepping up investment behind our brands and capabilities to position our two future companies for success. As we enter the final stretch of the year, we are on track to deliver our 2026 financial commitments and we remain focused on achieving the remaining milestones to enable our planned separation."

      Third Quarter Consolidated Results

      Net sales for the third quarter increased 70.6% to $7.3 billion and, on a constant currency basis, net sales advanced 70.1%. Excluding the contribution from the JDE Peet's acquisition, legacy KDP net sales increased 8.6%, driven by volume/mix growth of 6.5% and favorable net price realization of 2.1%.

      GAAP operating income increased 34.0% to $1.3 billion, including an unfavorable year-over-year impact of items affecting comparability, primarily due to acquisition and integration-related costs. Adjusted operating income increased 52.5% to $1.7 billion and totaled 22.7% of net sales. The Adjusted operating income growth was driven by net sales growth and productivity savings, partially offset by the impact of inflationary pressures and higher SG&A expenses, including increased marketing. GAAP and Adjusted operating income also included a $99 million benefit from tariff refunds in the quarter.

      GAAP net income attributable to common shareholders increased 22.4% to $810 million, or $0.59 per diluted share, including an unfavorable year-over-year impact of items affecting comparability. Adjusted net income attributable to common shareholders increased 22.1% to $905 million and Adjusted diluted EPS increased 22.2% to $0.66. GAAP and Adjusted EPS growth were driven by the operating income increase, partly offset by higher non-operating expense, interest expense, non-controlling interest, and earnings allocated to preferred investors.

      Operating cash flow for the third quarter was $1.04 billion and free cash flow totaled $1.01 billion.

      ______________________________

      1 Adjusted financial metrics presented in this release are non-GAAP, excluding items affecting comparability. Adjusted growth rates are non-GAAP, excluding items affecting comparability and presented on a constant currency basis. See reconciliations of GAAP results to Adjusted results on a constant currency basis in the accompanying tables. The Company does not provide reconciliations of forward-looking non-GAAP measures to GAAP measures, due to the inability to predict the amount and timing of impacts outside of the Company's control on certain items, such as non-cash gains or losses resulting from mark-to-market adjustments of derivative instruments, among others, which could be material. Reconciling such items would require unreasonable efforts.

      Third Quarter Segment Results

      U.S. Refreshment Beverages

      Net sales for the third quarter increased 10.9% to $3.0 billion, driven by volume/mix growth of 7.2% and favorable net price realization of 3.7%.

      GAAP operating income increased 2.2% to $820 million, including an unfavorable year-over-year impact of items affecting comparability. Adjusted operating income increased 8.3% to $884 million and totaled 29.1% of net sales. Adjusted operating income growth was driven by net sales growth and productivity savings, partially offset by the impact of inflationary pressures and higher SG&A expenses, including increased marketing.

      U.S. Coffee

      Net sales for the third quarter increased 2.7% to $1.0 billion. Volume/mix growth of 6.9% was partially offset by unfavorable net price realization of 4.2%.

      GAAP operating income increased 34.6% to $319 million, including a favorable year-over-year impact of items affecting comparability. Adjusted operating income increased 11.4% to $353 million and totaled 34.7% of net sales. The Adjusted operating income growth was primarily driven by the benefit from tariff refunds, as well as volume/mix growth, productivity savings, and cost synergies. These factors more than offset unfavorable net price realization, the impact of inflationary pressures, and increased marketing.

      JDE Peet's

      Net sales for the third quarter were $2.6 billion. GAAP operating income was $289 million, including an unfavorable impact of items affecting comparability, primarily due to acquisition and integration-related costs. Adjusted operating income was $480 million and totaled 18.1% of net sales.

      The JDE Peet's acquisition closed on April 1, and therefore the segment contribution was wholly incremental to the Company on a year-over-year basis.

      KDP International

      Net sales for the third quarter increased 11.0% to $644 million. On a constant currency basis, net sales increased 7.6%, driven by favorable net price realization of 5.7% and volume/mix growth of 1.9%.

      GAAP operating income increased 3.3% to $158 million, including a favorable year-over-year impact from currency translation. Adjusted operating income declined 0.6% to $160 million and totaled 24.8% of net sales. The Adjusted operating income decline was driven by cost pressures, including the Mexico beverage tax, and increased marketing, which offset net sales growth and productivity savings.

      2026 Guidance

      The 2026 guidance provided below is presented on a constant currency, non-GAAP basis. The Company does not provide reconciliations of such forward-looking non-GAAP measures to GAAP measures, due to the inability to predict the amount and timing of impacts outside of the Company's control on certain items, such as non-cash gains or losses resulting from mark-to-market adjustments of derivative instruments, among others, which could be material. Reconciling such items would require unreasonable efforts.

      For 2026, KDP expects net sales of $25.9-$26.4 billion and constant currency Adjusted diluted EPS growth in a low-double-digit range. This guidance now includes approximately $8.3-$8.4 billion in net sales and a 7 to 8 percentage point EPS growth contribution from the JDE Peet's acquisition, as well as 3-5% constant currency EPS growth for KDP's legacy business, due to revised expectations for U.S. Coffee. At current exchange rates, foreign currency translation is forecasted to approximate a one half of one percentage point tailwind to 2026 full year net sales and EPS growth.

      Investor Contact:
      Investor Relations
      T: 888-340-5287 / IR@kdrp.com 

      Media Contact:
      Katie Gilroy
      T: 781-418-3345 / katie.gilroy@kdrp.com 

      ABOUT KEURIG DR PEPPER

      Keurig Dr Pepper (Nasdaq: KDP) is a leading beverage company with more than 150 owned, licensed and partner brands that meet a wide range of needs and occasions. Our North American refreshment beverage business holds leadership positions across carbonated soft drinks, water, juice and mixers with a portfolio of iconic brands such as Dr Pepper®, Canada Dry®, Mott's®, A&W®, Peñafiel®, GHOST®, 7UP®, Snapple®, Clamato® and Core Hydration®. Our global coffee business spans more than 100 markets and includes the leading Keurig® single‑serve brewing system in the U.S. and Canada, along with powerhouse brands such as Peet's, L'OR and Jacobs, and other regional coffee leaders. Our more than 50,000 employees aim to enhance the experience of every beverage and coffee occasion while making a positive impact for people, communities and the planet. Learn more at www.keurigdrpepper.com and follow us @KeurigDrPepper on LinkedIn and Instagram.

      FORWARD LOOKING STATEMENTS

      Certain statements contained herein are "forward-looking statements" within the meaning of applicable securities laws and regulations. These forward-looking statements include those preceded by, followed by or that include the words such as "outlook," "guidance," "anticipate," "enable," "expect," "believe," "could," "confident," "estimate," "feel," "continue," "ongoing," "forecast," "intend," "may," "on track," "plan," "positioned," "potential," "project," "should," "target," "will," "would" and similar words, phrases, or expressions and variations or negatives of these words. Forward-looking statements by their nature address matters that are, to different degrees, uncertain. These statements are based on the current expectations of our management, are not predictions of actual performance, and actual results may differ materially.  

      Forward-looking statements are subject to a number of risks and uncertainties, including the factors disclosed in our Annual Report on Form 10-K and subsequent filings with the Securities and Exchange Commission (the "SEC"). Our actual financial performance could differ materially from the projections in the forward-looking statements due to a variety of factors, including, but not limited to, (i) the inherent uncertainty of estimates, forecasts and projections, (ii) global economic uncertainty or economic downturns, (iii) tariffs or the imposition of new tariffs, trade wars, barriers or restrictions, sanctions, geopolitical disturbances and conflicts, or threats of such actions and related uncertainty, (iv) the risk that our financial performance may be better or worse than anticipated, (v) risks related to the completion of the separation of our beverage and coffee portfolios in the anticipated timeframe or at all, (vi) our incurrence of significant debt or our entry into other funding alternatives, in each case, in connection with the acquisition of JDE Peet's, which may result in dilution to our stockholders or introduce complexity to our capital structure, (vii) additional risks associated with the acquisition of JDE Peet's and those geographies, countries and associated governments where JDE Peet's currently operates, (viii) our ability to successfully integrate JDE Peet's into our business, or that such integration may be more difficult, time-consuming or costly than expected, (ix) constraints on management's attention to operating and growing our business during the execution of the integration of JDE Peet's and the separation, (x) the potential downgrade of our credit ratings as a result of debt incurred and/or assumed in connection with the acquisition of JDE Peet's and the separation, (xi) the possibility of negative impacts on business relationships in connection with the acquisition of JDE Peet's and the separation, (xii) the risk that the separation incurs significant additional costs, (xiii) the risk of potential litigation and regulatory actions, (xiv) risks related to negative effects of the acquisition of JDE Peet's and the pendency of the separation on our share price and (xv) the ability to achieve the anticipated strategic and financial benefits from the separation. We are under no obligation to update, modify or withdraw any forward-looking statements, except as required by applicable law.

      NON-GAAP FINANCIAL MEASURES

      This release includes certain non-GAAP financial measures, which differ from results using U.S. Generally Accepted Accounting Principles ("GAAP"). These non-GAAP financial measures should be considered as supplements to and should not be considered replacements for, or superior to, the GAAP measures. These measures may differ from similarly titled non-GAAP financial measures presented by other companies, and other companies may not define the non-GAAP financial measure in the same way. Non-GAAP financial measures typically exclude certain charges, including one-time costs that are not expected to occur routinely in future periods, described by the Company as "items affecting comparability". Refer to page A-6 for the Company's description of items affecting comparability for each period presented. The Company uses non-GAAP financial measures to evaluate our operating and financial performance and to compare such performance to that of prior periods and to the performance of our competitors. Additionally, we use non-GAAP financial measures in making operational and financial decisions and in our budgeting and planning process. We believe that providing non-GAAP financial measures to investors helps investors evaluate our operating performance, profitability and business trends in a way that is consistent with how management evaluates such performance.

      Adjusted gross profit. Adjusted gross profit is defined as Net sales less Cost of sales, as adjusted for items affecting comparability as described on page A-6. Management believes that Adjusted gross profit is useful for investors in evaluating the Company's operating results and understanding the Company's operating trends by adjusting certain items that can vary significantly depending on specific underlying transactions or events, thereby affecting comparability.

      Adjusted operating income. Adjusted operating income is defined as Income from operations, as adjusted for items affecting comparability as described on page A-6. Management believes that Adjusted operating income is useful for investors in evaluating the Company's operating results and understanding the Company's operating trends by adjusting certain items that can vary significantly depending on specific underlying transactions or events, thereby affecting comparability.

      Adjusted net income. Adjusted net income is defined as Net income, as adjusted for items affecting comparability as described on page A-6. Management believes that Adjusted net income is useful for investors in evaluating the Company's operating results and understanding the Company's operating trends by adjusting certain items that can vary significantly depending on specific underlying transactions or events, thereby affecting comparability.

      Adjusted diluted EPS. Adjusted diluted EPS is defined as Diluted EPS, as adjusted for items affecting comparability as described on page A-6. Management believes that Adjusted diluted EPS is useful for investors in providing period-to-period comparisons of the results of our operations since it adjusts for certain items affecting overall comparability.

      Adjusted gross margin. Adjusted gross margin is defined as Adjusted gross profit divided by Net sales. Management believes that Adjusted gross margin is useful for investors as supplemental measures to evaluate our operating performance and ability to manage ongoing costs.

      Adjusted operating margin. Adjusted operating margin is defined as Adjusted Income from operations divided by Net sales. Management believes that Adjusted operating margin is useful for investors as supplemental measures to evaluate our operating performance and ability to manage ongoing costs.

      Adjusted interest expense. Adjusted interest expense is defined as Interest expense, net, as adjusted for items affecting comparability as described on page A-6. Management believes that Adjusted interest expense is useful for investors in evaluating our performance and establishing expectations for the impacts of interest expenses.

      Adjusted EBITDA. Adjusted EBITDA is defined as EBITDA, as adjusted for items affecting comparability as described on page A-6. EBITDA is defined as Net income as adjusted for interest expense, net; provision for income taxes; depreciation expense; amortization of intangibles; and other amortization. Management believes that Adjusted EBITDA is useful for investors in evaluating the Company's operating results and understanding the Company's operating trends by adjusting certain items that can vary significantly depending on specific underlying transactions or events, thereby affecting comparability.

      Management leverage ratio. Management leverage ratio is defined as KDP's total principal amounts of debt less cash and cash equivalents, divided by Adjusted EBITDA. Management believes that the Management leverage ratio is useful for investors in evaluating the Company's liquidity and assessing the Company's ability to meet its financial obligations.

      Free cash flow. Free cash flow is defined as net cash provided by operating activities adjusted for purchases of property, plant and equipment, proceeds from sales of property, plant and equipment, and certain items excluded for comparison to prior year periods. Management uses this measure to evaluate the company's performance and make resource allocation decisions.

      Financial measures presented on a constant currency basis. Defined as certain financial statement captions and metrics adjusted for certain items affecting comparability, calculated on a constant currency basis by converting our current period local currency financial results using the prior period foreign currency exchange rates. Because our reporting currency is the U.S. Dollar, the value of financial measures presented in U.S. Dollar will be affected by changes in currency exchange rates. Therefore, we present certain financial measures on a constant currency basis for greater comparability.

      KEURIG DR PEPPER INC.

      CONDENSED CONSOLIDATED STATEMENTS OF INCOME

      (UNAUDITED)



      Third Quarter


      First Nine Months

      (in millions, except per share data)

      2026


      2025


      2026


      2025

      Net sales

      $        7,344


      $        4,306


      $      18,629


      $      12,104

      Cost of sales

      3,819


      1,966


      9,940


      5,524

      Gross profit

      3,525


      2,340


      8,689


      6,580

      Selling, general, and administrative expenses

      2,137


      1,344


      5,876


      3,892

      Other operating expense (income), net

      55


      1


      96


      (6)

      Income from operations

      1,333


      995


      2,717


      2,694

      Interest expense, net

      474


      188


      1,091


      516

      Gain on sale of equity method investment

      (400)


      —


      (400)


      —

      Other expense (income), net

      47


      (45)


      152


      (52)

      Income before provision for income taxes

      1,212


      852


      1,874


      2,230

      Provision for income taxes

      260


      190


      442


      504

      Net income

      952


      $          662


      1,432


      $        1,726

      Less: Net income attributable to non-controlling interests

      70


      —


      138


      —

      Net income attributable to KDP

      882


      662


      1,294


      1,726

      Less: Net income allocated to Preferred Investors

      72


      —


      135


      —

      Net income attributable to common shareholders

      $          810


      $          662


      $        1,159


      $        1,726









      Earnings per common share:








      Basic

      $         0.60


      $         0.49


      $         0.85


      $         1.27

      Diluted

      0.59


      0.49


      0.85


      1.27

      Weighted average common shares outstanding:








      Basic

      1,360.8


      1,358.5


      1,360.2


      1,358.0

      Diluted

      1,366.1


      1,362.9


      1,364.9


      1,362.7

      KEURIG DR PEPPER INC.

      CONDENSED CONSOLIDATED BALANCE SHEETS

      (UNAUDITED)



      September 30,


      December 31,

      (in millions, except share and per share data)

      2026


      2025

      Assets

      Current assets:




      Cash and cash equivalents

      $          1,290


      $           1,026

      Restricted cash and restricted cash equivalents

      16


      18

      Trade accounts receivable, net

      2,523


      1,671

      Inventories

      3,767


      1,733

      Prepaid expenses and other current assets

      2,018


      818

      Total current assets

      9,614


      5,266

      Property, plant, and equipment, net

      6,094


      3,230

      Equity method investments

      1,358


      1,660

      Goodwill

      29,780


      20,247

      Intangible assets, net

      37,888


      23,725

      Deferred tax assets

      214


      36

      Other non-current assets

      1,924


      1,295

      Total assets

      $         86,872


      $         55,459

      Liabilities, convertible preferred stock, and equity

      Current liabilities:




      Accounts payable

      $          6,223


      $           2,996

      Accrued expenses

      2,636


      1,379

      Structured payables

      982


      25

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

      7,270


      3,105

      Other current liabilities

      1,440


      785

      Total current liabilities

      18,551


      8,290

      Long-term obligations

      21,595


      13,036

      Deferred tax liabilities

      8,798


      5,526

      Other non-current liabilities

      3,879


      3,091

      Total liabilities

      52,823


      29,943

      Convertible preferred stock, $0.01 par value, 4,500,000 shares authorized, 4,500,000 and 0 shares issued and outstanding as of September 30, 2026 and December 31, 2025, respectively. Liquidation preference of $4,500 million as of September 30, 2026

      4,418


      —

      Stockholders' equity:




      Preferred stock, $0.01 par value, 10,500,000 shares authorized, no shares issued as of September 30, 2026 and December 31, 2025

      —


      —

      Common stock, $0.01 par value, 2,000,000,000 shares authorized, 1,360,940,119 and 1,358,663,795 shares issued and outstanding as of September 30, 2026 and December 31, 2025, respectively

      14


      14

      Additional paid-in capital

      19,839


      19,778

      Retained earnings

      5,842


      5,622

      Accumulated other comprehensive (loss) income

      (269)


      102

      Total stockholders' equity

      25,426


      25,516

      Non-controlling interests

      4,205


      —

      Total equity

      29,631


      25,516

      Total liabilities, convertible preferred stock, and equity

      $         86,872


      $         55,459

      KEURIG DR PEPPER INC.

      CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

      (UNAUDITED)



      First Nine Months

      (in millions)

      2026


      2025

      Operating activities:




      Net income

      $            1,432


      $            1,726

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




      Depreciation expense

      527


      336

      Amortization of intangibles

      286


      101

      Amortization of inventory step-up

      361


      15

      Other amortization expense

      125


      117

      Provision for sales returns

      132


      42

      Deferred income taxes

      (177)


      (39)

      Employee stock-based compensation expense

      95


      70

      Amortization of deferred financing costs

      115


      15

      Gain on sale of equity method investment

      (400)


      —

      Loss (gain) on disposal of property, plant, and equipment

      69


      (3)

      Unrealized (gain) loss on foreign currency

      (9)


      7

      Unrealized gain on derivatives

      (165)


      (127)

      Settlements of interest rate contracts

      70


      —

      Earnings of equity method investments

      (58)


      (62)

      Earned equity from distribution arrangements

      (16)


      (21)

      Other, net

      63


      (12)

      Changes in assets and liabilities, excluding the effects of business acquisitions:




      Trade accounts receivable

      (131)


      (16)

      Inventories

      160


      (533)

      Income taxes receivable and payable, net

      119


      (27)

      Other current and non-current assets

      (138)


      (183)

      Accounts payable and accrued expenses

      (41)


      (140)

      Other current and non-current liabilities

      (199)


      13

      Net change in operating assets and liabilities

      (230)


      (886)

      Net cash provided by operating activities

      2,220


      1,279

      Investing activities:




      Acquisitions of businesses, net of cash acquired

      (16,633)


      (114)

      Proceeds from sale of equity method investment

      400


      —

      Purchases of property, plant, and equipment

      (457)


      (338)

      Proceeds from sales of property, plant, and equipment

      145


      14

      Purchases of intangibles

      (4)


      (16)

      Other, net

      (2)


      64

      Net cash used in investing activities

      $         (16,551)


      $             (390)

      KEURIG DR PEPPER INC.

      CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

      (UNAUDITED)



      First Nine Months

      (in millions)

      2026


      2025

      Financing activities:




      Proceeds from issuance of Notes

      $            6,108


      $            2,000

      Repayments of Notes

      (400)


      (529)

      Net repayment of commercial paper

      (968)


      (225)

      Proceeds from Delayed Draw Term Loan

      3,626


      —

      Repayment of term loans

      (405)


      (990)

      Net proceeds from issuance of convertible preferred stock

      4,395


      —

      Net proceeds from sale of non-controlling interest

      3,899


      —

      Proceeds from structured payables

      650


      23

      Repayments of structured payables

      (696)


      (34)

      Cash dividends paid to common shareholders

      (938)


      (937)

      Cash dividends paid to Preferred Investors

      (107)


      —

      Distributions paid to non-controlling interest holders

      (64)


      —

      Repurchases of common stock, inclusive of excise tax obligation

      —


      (9)

      Tax withholdings related to net share settlements

      (34)


      (29)

      Payments on finance leases

      (146)


      (96)

      Deferred financing charges paid

      (44)


      (103)

      Other, net

      (5)


      (5)

      Net cash provided by (used in) financing activities

      14,871


      (934)

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




      Net change from operating, investing, and financing activities

      540


      (45)

      Effect of exchange rate changes

      (278)


      6

      Beginning balance

      1,044


      608

      Ending balance

      $            1,306


      $              569

      KEURIG DR PEPPER INC.

      RECONCILIATION OF SEGMENT INFORMATION

      (UNAUDITED)



      Third Quarter


      First Nine Months

      (in millions)

      2026


      2025


      2026


      2025

      Net sales








      U.S. Refreshment Beverages

      $          3,033


      $           2,735


      $          8,557


      $           7,718

      U.S. Coffee

      1,018


      991


      2,793


      2,816

      KDP International

      644


      580


      1,828


      1,570

      JDE Peet's

      2,649


      —


      5,451


      —

      Total net sales

      $          7,344


      $           4,306


      $         18,629


      $         12,104









      Income from operations








      U.S. Refreshment Beverages

      $             820


      $             802


      $          2,398


      $           2,202

      U.S. Coffee

      319


      237


      628


      672

      KDP International

      158


      153


      395


      386

      JDE Peet's

      289


      —


      227


      —

      Unallocated corporate costs

      (253)


      (197)


      (931)


      (566)

      Total income from operations

      $          1,333


      $             995


      $          2,717


      $           2,694

      KEURIG DR PEPPER INC.
      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION
      CERTAIN LINE ITEMS - CONSOLIDATED
      (UNAUDITED)

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

      Specifically, investors should consider the following with respect to our financial results:

      Adjusted: Defined as certain financial statement captions and metrics adjusted for certain items affecting comparability.

      Items affecting comparability: Defined as certain items that are excluded for comparison to prior year periods, adjusted for the tax impact as applicable. Tax impact is determined based upon an approximate rate for each item. For each period, management adjusts for (i) the unrealized mark-to-market impact of derivative instruments not designated as hedges in accordance with U.S. GAAP that do not have an offsetting risk reflected within the financial results, as well as the unrealized mark-to-market impact of our Vita Coco investment prior to its sale in the first quarter of 2025; (ii) the amortization associated with definite-lived intangible assets; (iii) the amortization of the deferred financing costs associated with the DPS Merger and JDE Peet's Acquisition; (iv) the amortization of the fair value adjustment of the senior unsecured notes obtained as a result of the DPS Merger and JDE Peet's Acquisition; (v) stock compensation expense and the associated windfall tax benefit attributable to the matching awards made to employees who made an initial investment in KDP; (vi) transaction costs for significant business combinations (completed or abandoned), excluding costs related to the JDE Peet's Acquisition; (vii) non-cash changes in deferred tax liabilities related to goodwill and intangible assets as a result of tax rate or apportionment changes; and (viii) other certain items that are excluded for comparison purposes to prior year periods.

      For the first nine months of 2026, the other certain items excluded for comparison purposes include (i) productivity expenses; (ii) restructuring adjustments associated with the 2023 CEO Succession and Associated Realignment; (iii) costs related to significant non-routine legal matters, including the antitrust litigation; (iv) restructuring expenses associated with the Network Optimization program; (v) integration expenses associated with the Dyla acquisition; (vi) the change in our mandatory redemption liability for GHOST; (vii) the impacts of various transactions with Chobani; (viii) acquisition, integration, and financing costs associated with the acquisition of JDE Peet's and subsequent spin of Global Coffee Co.; (ix) the impact of the step-up of acquired inventory associated with acquisitions; (x) Legacy JDE Peet's transformation activities and corporate actions; (xi) Legacy JDE Peet's ERP system implementation and upgrade expenses; (xii) Legacy JDE Peet's losses and costs associated with divestitures; and (xiii) the reassessment of the allocation of convertible preferred dividends for items affecting comparability.

      The acquisition, integration, and financing costs associated with the acquisition of JDE Peet's and subsequent spin of Global Coffee Co. category includes (i) transaction costs; (ii) integration costs; (iii) costs to obtain proceeds to close the JDE Peet's Acquisition; (iv) costs to manage the FX risk associated with the purchase price, and (v) Day 1 post-combination share-based compensation expense associated with Legacy JDE Peet's share awards. In connection with the acquisition of JDE Peet's, we entered into financing arrangements and incurred deferred financing costs associated with these agreements. Further, we executed certain FX forward contracts to protect against negative foreign exchange movement against the Euro-denominated purchase price prior to the close of the JDE Peet's Acquisition.

      For the preferred dividends, the Preferred Investors are entitled to participate in dividends declared or paid on the common shares on an as-converted basis. Beginning in the second quarter of 2026, net income attributable to common shareholders is computed under the two-class method in periods when the Preferred Investors' participation on an as-converted basis exceeds the preferred dividends related to the Convertible Preferred Stock. The reassessment of the allocation of convertible preferred dividends for items affecting comparability caption reflects any adjustment required if the adjusted net income attributable to KDP is used if the Preferred Investors' participation on an as-converted basis exceeds the preferred dividends related to the Convertible Preferred Stock.

      For the first nine months of 2025, the other certain items excluded for comparison purposes include (i) productivity expenses; (ii) restructuring expenses associated with the 2023 CEO Succession and Associated Realignment; (iii) costs related to significant non-routine legal matters, including the antitrust litigation; (iv) restructuring expenses associated with the Network Optimization program; (v) the impact of the step-up of acquired inventory associated with acquisitions; (vi) integration expenses associated with the GHOST and Dyla acquisitions; (vii) the change in our mandatory redemption liability for GHOST; and (viii) non-cash changes in deferred tax liabilities related to goodwill and other intangible assets as a result of tax rate or apportionment changes.

      Constant currency adjusted: Defined as certain financial statement captions and metrics adjusted for certain items affecting comparability, calculated on a constant currency basis by converting our current period local currency financial results using the prior period foreign currency exchange rates.

      For the third quarter and first nine months of 2026 and 2025, the supplemental financial data set forth below includes reconciliations of adjusted and constant currency adjusted financial measures to the applicable financial measure presented in the unaudited condensed consolidated financial statements for the same period.

      KEURIG DR PEPPER INC.

      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION

      CERTAIN LINE ITEMS - CONSOLIDATED

      (UNAUDITED)


      (in millions, except %)

      Gross profit


      Gross
      margin


      Income from
      operations


      Operating
      margin

      Third Quarter of 2026








      Reported

      $       3,525


      48.0 %


      $       1,333


      18.2 %

      Items Affecting Comparability:








      Productivity

      —




      6



      Mark-to-market

      2




      (56)



      Amortization of intangibles

      —




      125



      Stock compensation

      —




      2



      Non-routine legal matters

      —




      6



      Restructuring - Network Optimization

      —




      2



      Chobani transactions

      —




      51



      Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co.

      2




      124



      Integration of acquisitions, excluding JDE Peet's

      —




      1



      Inventory step-up

      47




      47



      Transaction costs, excluding JDE Peet's

      —




      1



      Legacy JDE Peet's transformation activities and corporate actions

      —




      19



      Legacy JDE Peet's ERP system implementation and upgrade expenses

      —




      9



      Adjusted

      $       3,576


      48.7 %


      $       1,670


      22.7 %

      Impact of foreign currency



      — %




      — %

      Constant currency adjusted



      48.7 %




      22.7 %









      Third Quarter of 2025








      Reported

      $       2,340


      54.3 %


      $         995


      23.1 %

      Items Affecting Comparability:








      Productivity

      35




      47



      Mark-to-market

      (27)




      (40)



      Amortization of intangibles

      —




      33



      Stock compensation

      —




      4



      Non-routine legal matters

      —




      9



      Restructuring - Network Optimization

      1




      26



      Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co.

      —




      13



      Integration of acquisitions, excluding JDE Peet's

      —




      4



      Adjusted

      $       2,349


      54.6 %


      $       1,091


      25.3 %


      Refer to pages A-11 and A-12 for reconciliations of reported net sales to constant currency net sales and adjusted income from operations to constant currency adjusted income from operations.

      KEURIG DR PEPPER INC.

      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION

      CERTAIN LINE ITEMS - CONSOLIDATED

      (UNAUDITED)


      (in millions, except % and per share data)

      Interest
      expense,
      net


      Gain on sale
      of equity
      method
      investment


      Other
      expense
      (income),
      net


      Income before
      provision for
      income taxes


      Provision
      for income
      taxes


      Effective
      tax rate


      Net income
      attributable
      to KDP


      Net income
      allocated to
      Preferred
      Investors


      Diluted
      earnings
      per share

      Third Quarter of 2026


















      Reported

      $   474


      $        (400)


      $        47


      $          1,212


      $        260


      21.5 %


      $     882


      $          (72)


      $     0.59

      Items Affecting Comparability:


















      Productivity

      —


      —


      —


      6


      (2)




      8




      0.01

      Mark-to-market

      (142)


      —


      —


      86


      27




      59




      0.04

      Amortization of intangibles

      —


      —


      —


      125


      30




      95




      0.07

      Stock compensation

      —


      —


      —


      2


      —




      2




      —

      Amortization of fair value of debt adjustment

      (24)


      —


      —


      24


      6




      18




      0.01

      Amortization of deferred financing costs

      (2)


      —


      —


      2


      —




      2




      —

      Non-routine legal matters

      —


      —


      —


      6


      2




      4




      —

      Restructuring - 2023 CEO Succession and Associated Realignment

      —


      —


      —


      —


      (2)




      2




      —

      Restructuring - Network Optimization

      —




      —


      2


      2




      —




      —

      Chobani transactions

      —


      400


      (19)


      (330)


      (86)




      (244)




      (0.18)

      Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co.

      (8)


      —


      —


      132


      46




      86




      0.06

      Change in mandatory redemption liability for GHOST

      —


      —


      (24)


      24


      7




      17




      0.01

      Integration of acquisitions, excluding JDE Peet's

      —


      —


      —


      1


      1




      —




      —

      Inventory step-up

      —




      —


      47


      16




      31




      0.02

      Transaction costs, excluding JDE Peet's

      —


      —


      —


      1


      (5)




      6




      —

      Legacy JDE Peet's transformation activities and corporate actions

      —


      —


      —


      19


      9




      10




      0.01

      Legacy JDE Peet's ERP system implementation and upgrade expenses

      —


      —


      —


      9


      2




      7




      0.01

      Total items affecting comparability

      298


      —


      4


      1,368


      312




      986





      Reassessment of net income allocated to Preferred Investors for items affecting comparability















      (9)


      (0.01)

      Adjusted

      $   298


      $           —


      $         4


      $          1,368


      $        312


      22.8 %


      $     986


      $          (81)


      $     0.66

      Impact of foreign currency











      — %







      Constant currency adjusted











      22.8 %







      Third Quarter of 2025


















      Reported

      $   188


      $           —


      $       (45)


      $            852


      $        190


      22.3 %


      $      662


      $           —


      $     0.49

      Items Affecting Comparability:


















      Productivity

      —


      —


      —


      47


      14




      33




      0.02

      Mark-to-market

      (7)


      —


      —


      (33)


      (5)




      (28)




      (0.02)

      Amortization of intangibles

      —


      —


      —


      33


      10




      23




      0.02

      Stock compensation

      —


      —


      —


      4


      1




      3




      —

      Amortization of fair value of debt adjustment

      (3)


      —


      —


      3


      1




      2




      —

      Non-routine legal matters

      —


      —


      —


      9


      2




      7




      —

      Restructuring - Network Optimization

      —


      —


      —


      26


      7




      19




      0.01

      Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co.

      (5)


      —


      28


      (10)


      (2)




      (8)




      (0.01)

      Change in mandatory redemption liability for GHOST

      —


      —


      (20)


      20


      5




      15




      0.01

      Integration of acquisitions, excluding JDE Peet's

      —


      —


      —


      4


      (3)




      7




      0.01

      Inventory step-up

      —


      —


      —


      —


      (3)




      3




      —

      Adjusted

      $   173


      $           —


      $       (37)


      $            955


      $        217


      22.7 %


      $      738


      $           —


      $     0.54



















      Change - adjusted

      72.3 %












      33.6 %




      22.2 %

      Impact of foreign currency

      — %












      (0.5) %




      — %

      Change - constant currency adjusted

      72.3 %












      33.1 %




      22.2 %


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

      KEURIG DR PEPPER INC.

      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION

      INCOME FROM OPERATIONS - CONSOLIDATED AND SEGMENTS

      (UNAUDITED)


      (in millions, except %)

      U.S.
      Refreshment
      Beverages


      U.S. Coffee


      KDP
      International


      JDE Peet's


      Unallocated
      corporate costs


      Total

      Third Quarter of 2026












      Reported - Income from Operations

      $             820


      $       319


      $       158


      $         289


      $            (253)


      $   1,333

      Items Affecting Comparability:












      Productivity

      —


      —


      1


      —


      5


      6

      Mark-to-market

      —


      —


      —


      2


      (58)


      (56)

      Amortization of intangibles

      12


      23


      1


      89


      —


      125

      Stock compensation

      —


      —


      —


      —


      2


      2

      Non-routine legal matters

      —


      —


      —


      —


      6


      6

      Restructuring - Network Optimization

      —


      1


      —


      —


      1


      2

      Chobani transactions

      51


      —


      —


      —


      —


      51

      Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co.

      —


      10


      —


      27


      87


      124

      Integration of acquisitions, excluding JDE Peet's

      1


      —


      —


      —


      —


      1

      Inventory step-up

      —


      —


      —


      47


      —


      47

      Transaction costs, excluding JDE Peet's

      —


      —


      —


      —


      1


      1

      Legacy JDE Peet's transformation activities and corporate actions

      —


      —


      —


      17


      2


      19

      Legacy JDE Peet's ERP system implementation and upgrade expenses

      —


      —


      —


      9


      —


      9

      Adjusted - Income from Operations

      $             884


      $       353


      $       160


      $         480


      $            (207)


      $   1,670













      Third Quarter of 2025












      Reported - Income from Operations

      $             802


      $       237


      $       153


      $           —


      $            (197)


      $      995

      Items Affecting Comparability:












      Productivity

      —


      35


      —


      —


      12


      47

      Mark-to-market

      —


      —


      —


      —


      (40)


      (40)

      Amortization of intangibles

      9


      22


      2


      —


      —


      33

      Stock compensation

      —


      —


      —


      —


      4


      4

      Non-routine legal matters

      —


      1


      —


      —


      8


      9

      Restructuring - Network Optimization

      3


      22


      —


      —


      1


      26

      Integration of acquisitions, excluding JDE Peet's

      2


      —


      —


      —


      2


      4

      Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co.

      —


      —


      —


      —


      13


      13

      Adjusted - Income from Operations

      $             816


      $       317


      $       155


      $           —


      $            (197)


      $   1,091













      Change - adjusted

      8.3 %


      11.4 %


      3.2 %


      N/A


      5.1 %


      53.1 %

      Impact of foreign currency

      — %


      — %


      (3.8) %


      N/A


      — %


      (0.6) %

      Change - constant currency adjusted

      8.3 %


      11.4 %


      (0.6) %


      N/A


      5.1 %


      52.5 %

      KEURIG DR PEPPER INC.

      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION

      CHANGE IN NET SALES AND OPERATING MARGIN - CONSOLIDATED AND SEGMENTS

      (UNAUDITED)




      Reported


      Impact of Foreign
      Currency


      Constant Currency

      Third Quarter of 2026







      Change in net sales







      U.S. Refreshment Beverages


      10.9 %


      — %


      10.9 %

      U.S. Coffee


      2.7


      —


      2.7

      KDP International


      11.0


      (3.4)


      7.6

      JDE Peet's


      N/A


      N/A


      N/A

      Total change in net sales


      70.6


      (0.5)


      70.1



      Reported


      Items Affecting
      Comparability


      Adjusted


      Impact of
      Foreign
      Currency


      Constant
      Currency
      Adjusted

      Third Quarter of 2026











      Operating margin











      U.S. Refreshment Beverages


      27.0 %


      2.1 %


      29.1 %


      — %


      29.1 %

      U.S. Coffee


      31.3


      3.4


      34.7


      —


      34.7

      KDP International


      24.5


      0.3


      24.8


      (0.1)


      24.7

      JDE Peet's


      10.9


      7.2


      18.1


      N/A


      N/A

      Total operating margin


      18.2


      4.5


      22.7


      —


      22.7



      Reported


      Items Affecting
      Comparability


      Adjusted

      Third Quarter of 2025







      Operating margin







      U.S. Refreshment Beverages


      29.3 %


      0.5 %


      29.8 %

      U.S. Coffee


      23.9


      8.1


      32.0

      KDP International


      26.4


      0.3


      26.7

      JDE Peet's


      N/A


      N/A


      N/A

      Total operating margin


      23.1


      2.2


      25.3

      KEURIG DR PEPPER INC.

      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION

      CERTAIN LINE ITEMS - CONSOLIDATED

      (UNAUDITED)


      (in millions, except %)

      Gross profit


      Gross
      margin


      Income from
      operations


      Operating margin

      First Nine Months of 2026








      Reported

      $       8,689


      46.6 %


      $       2,717


      14.6 %

      Items Affecting Comparability:








      Productivity

      1




      30



      Mark-to-market

      (14)




      (109)



      Amortization of intangibles

      —




      286



      Stock compensation

      —




      11



      Non-routine legal matters

      —




      12



      Restructuring - 2023 CEO Succession and Associated Realignment

      —




      1



      Restructuring - Network Optimization

      7




      32



      Chobani transactions

      —




      51



      Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co.

      11




      530



      Integration of acquisitions, excluding JDE Peet's

      —




      5



      Inventory step-up

      361




      361



      Transaction costs, excluding JDE Peet's

      —




      1



      Legacy JDE Peet's transformation activities and corporate actions

      3




      38



      Legacy JDE Peet's ERP system implementation and upgrade expenses

      —




      19



      Legacy JDE Peet's losses and costs associated with divestitures

      —




      1



      Adjusted

      $       9,058


      48.6 %


      $       3,986


      21.4 %

      Impact of foreign currency



      — %




      — %

      Constant currency adjusted



      48.6 %




      21.4 %









      First Nine Months of 2025








      Reported

      $       6,580


      54.4 %


      $       2,694


      22.3 %

      Items Affecting Comparability:








      Productivity

      95




      126



      Mark-to-market

      (70)




      (89)



      Amortization of intangibles

      —




      101



      Stock compensation

      —




      10



      Non-routine legal matters

      —




      17



      Restructuring - Network Optimization

      2




      38



      Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co.

      —




      13



      Integration of acquisitions, excluding JDE Peet's

      1




      35



      Inventory step-up

      17




      17



      Transaction costs, excluding JDE Peet's

      —




      4



      Adjusted

      $       6,625


      54.7 %


      $       2,966


      24.5 %


      Refer to pages A-16 through A-18 for reconciliations of reported net sales to constant currency net sales and adjusted income from operations to constant currency adjusted income from operations.

      KEURIG DR PEPPER INC.

      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION

      CERTAIN LINE ITEMS - CONSOLIDATED

      (UNAUDITED)


      (in millions, except % and per share data)

      Interest
      expense,
      net


      Gain on sale
      of equity
      method
      investment


      Other
      expense
      (income),
      net


      Income before
      provision for
      income taxes


      Provision
      for income
      taxes


      Effective
      tax rate


      Net income
      attributable
      to KDP


      Net income
      allocated to
      Preferred
      Investors


      Diluted
      earnings
      per share

      First Nine Months of 2026


















      Reported

      $  1,091


      $      (400)


      $      152


      $          1,874


      $        442


      23.6 %


      $   1,294


      $        (135)


      $     0.85

      Items Affecting Comparability:


















      Productivity

      —


      —


      —


      30


      8




      22




      0.02

      Mark-to-market

      (145)


      —


      —


      36


      24




      12




      0.01

      Amortization of intangibles

      —


      —


      —


      286


      65




      221




      0.16

      Stock compensation

      —


      —


      —


      11


      3




      8




      0.01

      Amortization of fair value of debt adjustment

      (51)


      —


      —


      51


      13




      38




      0.03

      Amortization of deferred financing costs

      (4)


      —


      —


      4


      1




      3




      —

      Non-routine legal matters

      —


      —


      —


      12


      3




      9




      0.01

      Restructuring - 2023 CEO Succession and Associated Realignment

      —


      —


      —


      1


      —




      1




      —

      Restructuring - Network Optimization

      —


      —


      —


      32


      9




      23




      0.02

      Chobani transactions

      —


      400


      (19)


      (330)


      (86)




      (244)




      (0.18)

      Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co.

      (110)


      —


      (116)


      756


      147




      609




      0.45

      Change in mandatory redemption liability for GHOST

      —




      (70)


      70


      19




      51




      0.04

      Integration of acquisitions, excluding JDE Peet's

      —


      —


      —


      5


      2




      3




      —

      Inventory step-up

      —






      361


      99




      262




      0.19

      Transaction costs, excluding JDE Peet's

      —


      —


      —


      1


      1




      —




      —

      Legacy JDE Peet's transformation activities and corporate actions

      —


      —


      —


      38


      9




      29




      0.02

      Legacy JDE Peet's ERP system implementation and upgrade expenses

      —


      —


      —


      19


      4




      15




      0.01

      Legacy JDE Peet's losses and costs associated with divestitures

      —


      —


      —


      1


      —




      1




      —

      Change in deferred tax liabilities related to goodwill and intangible assets

      —


      —


      —


      —


      (27)




      27




      0.02

      Adjusted

      $    781


      $          —


      $     (53)


      $         3,258


      $       735


      22.6 %


      $     2,385


      $        (135)


      $     1.65

      Impact of foreign currency











      — %







      Constant currency adjusted











      22.6 %







      First Nine Months of 2025


















      Reported

      $    516


      $          —


      $     (52)


      $         2,230


      $       504


      22.6 %


      $   1,726


      $           —


      $     1.27

      Items Affecting Comparability:


















      Productivity

      —


      —


      —


      126


      32




      94




      0.07

      Mark-to-market

      14


      —


      (32)


      (71)


      (9)




      (62)




      (0.05)

      Amortization of intangibles

      —


      —


      —


      101


      26




      75




      0.06

      Stock compensation

      —


      —


      —


      10


      3




      7




      —

      Amortization of fair value of debt adjustment

      (11)


      —


      —


      11


      3




      8




      0.01

      Amortization of deferred financing costs

      (1)


      —


      —


      1


      —




      1




      —

      Non-routine legal matters

      —


      —


      —


      17


      4




      13




      0.01

      Restructuring - Network Optimization

      —


      —


      —


      38


      10




      28




      0.02

      Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co.

      (5)


      —


      28


      (10)


      (2)




      (8)




      (0.01)

      Change in mandatory redemption liability for GHOST

      —


      —


      (60)


      60


      15




      45




      0.03

      Integration of acquisitions, excluding JDE Peet's

      —


      —


      —


      35


      4




      31




      0.02

      Inventory step-up

      —




      —


      17


      1




      16




      0.01

      Transaction costs, excluding JDE Peet's

      —


      —


      —


      4


      1




      3




      —

      Change in deferred tax liabilities related to goodwill and intangible assets

      —


      —


      —


      —


      (2)




      2




      —

      Adjusted

      $    513


      $          —


      $    (116)


      $         2,569


      $       590


      23.0 %


      $   1,979


      $           —


      $     1.45



















      Change - adjusted

      52.2 %












      20.5 %




      13.8 %

      Impact of foreign currency

      0.4 %












      (0.8) %




      (0.7) %

      Change - Constant currency adjusted

      52.6 %












      19.7 %




      13.1 %


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

      KEURIG DR PEPPER INC.

      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION

      INCOME FROM OPERATIONS - CONSOLIDATED AND SEGMENTS

      (UNAUDITED)


      (in millions, except %)

      U.S.
      Refreshment
      Beverages


      U.S. Coffee


      KDP
      International


      JDE Peet's


      Unallocated
      corporate costs


      Total

      First Nine Months of 2026












      Reported - Income from Operations

      $           2,398


      $       628


      $       395


      $         227


      $           (931)


      $   2,717

      Items Affecting Comparability:












      Productivity

      —


      1


      1


      —


      28


      30

      Mark-to-market

      —


      —


      —


      (25)


      (84)


      (109)

      Amortization of intangibles

      37


      67


      6


      176


      —


      286

      Stock compensation

      —


      —


      —


      —


      11


      11

      Non-routine legal matters

      —


      —


      —


      —


      12


      12

      Restructuring - 2023 CEO Succession and Associated Realignment

      —


      —


      —


      —


      1


      1

      Restructuring - Network Optimization

      10


      20


      —


      —


      2


      32

      Chobani transactions

      51


      —


      —


      —


      —


      51

      Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co.

      —


      61


      —


      99


      370


      530

      Integration of acquisitions, excluding JDE Peet's

      4


      —


      —


      —


      1


      5

      Inventory step-up

      —


      —


      —


      361


      —


      361

      Transaction costs, excluding JDE Peet's

      —


      —


      —


      —


      1


      1

      Legacy JDE Peet's transformation activities and corporate actions

      —


      —


      —


      36


      2


      38

      Legacy JDE Peet's ERP system implementation and upgrade expenses

      —


      —


      —


      19


      —


      19

      Legacy JDE Peet's losses and costs associated with divestitures

      —


      —


      —


      1


      —


      1

      Adjusted - Income from Operations

      $           2,500


      $       777


      $       402


      $         894


      $           (587)


      $   3,986

      First Nine Months of 2025












      Reported - Income from Operations

      $           2,202


      $       672


      $       386


      $           —


      $           (566)


      $   2,694

      Items Affecting Comparability:












      Productivity

      —


      95


      —


      —


      31


      126

      Mark-to-market

      —


      —


      —


      —


      (89)


      (89)

      Amortization of intangibles

      25


      69


      7


      —


      —


      101

      Stock compensation

      —


      —


      —


      —


      10


      10

      Non-routine legal matters

      —


      1


      —


      —


      16


      17

      Restructuring - Network Optimization

      4


      32


      —


      —


      2


      38

      Integration of acquisitions, excluding JDE Peet's

      25


      —


      —


      —


      10


      35

      Inventory step-up

      17


      —


      —


      —


      —


      17

      Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co.

      —


      —


      —




      13


      13

      Transaction costs, excluding JDE Peet's

      —


      —


      —


      —


      4


      4

      Adjusted - Income from Operations

      $           2,273


      $       869


      $       393


      $           —


      $           (569)


      $   2,966













      Change - adjusted

      10.0 %


      (10.6) %


      2.3 %


      N/A


      3.2 %


      34.4 %

      Impact of foreign currency

      — %


      — %


      (6.1) %


      N/A


      (0.4) %


      (0.8) %

      Change - constant currency adjusted

      10.0 %


      (10.6) %


      (3.8) %


      N/A


      2.8 %


      33.6 %

      KEURIG DR PEPPER INC.

      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION

      CHANGE IN NET SALES AND OPERATING MARGIN - CONSOLIDATED AND SEGMENTS

      (UNAUDITED)




      Reported


      Impact of Foreign
      Currency


      Constant Currency

      First Nine Months of 2026







      Change in net sales







      U.S. Refreshment Beverages


      10.9 %


      — %


      10.9 %

      U.S. Coffee


      (0.8)


      —


      (0.8)

      KDP International


      16.4


      (6.8)


      9.6

      JDE Peet's


      N/A


      N/A


      N/A

      Total change in net sales


      53.9


      (0.9)


      53.0


      Reported


      Items
      Affecting
      Comparability


      Adjusted


      Impact of
      Foreign
      Currency


      Constant
      Currency
      Adjusted

      First Nine Months of 2026










      Operating margin










      U.S. Refreshment Beverages

      28.0 %


      1.2 %


      29.2 %


      — %


      29.2 %

      U.S. Coffee

      22.5


      5.3


      27.8


      —


      27.8

      KDP International

      21.6


      0.4


      22.0


      —


      22.0

      JDE Peet's

      4.2


      12.2


      16.4


      N/A


      N/A

      Total operating margin

      14.6


      6.8


      21.4


      —


      21.4



      Reported


      Items Affecting
      Comparability


      Adjusted

      First Nine Months of 2025







      Operating margin







      U.S. Refreshment Beverages


      28.5 %


      1.0 %


      29.5 %

      U.S. Coffee


      23.9


      7.0


      30.9

      KDP International


      24.6


      0.4


      25.0

      JDE Peet's


      N/A


      N/A


      N/A

      Total operating margin


      22.3


      2.2


      24.5

      KEURIG DR PEPPER INC.
      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION
      FREE CASH FLOW
      (UNAUDITED)

      Free cash flow is defined as net cash provided by operating activities adjusted for purchases of property, plant, and equipment, proceeds from sales of property, plant, and equipment, and certain items excluded for comparison to prior year periods. For the third quarter of 2026 and 2025, there were no certain items excluded for comparison to prior year periods.



      First Nine Months

      (in millions)


      2026


      2025

      Net cash provided by operating activities


      $          2,220


      $          1,279

      Purchases of property, plant, and equipment


      (457)


      (338)

      Proceeds from sales of property, plant, and equipment


      145


      14

      Free Cash Flow


      $          1,908


      $            955

      KEURIG DR PEPPER INC.
      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION
      CERTAIN LINE ITEMS - PRO FORMA COMBINED
      (UNAUDITED)

      The Company reports its financial results in accordance with U.S. GAAP. In this section, management has included pro forma EBITDA, pro forma adjusted EBITDA, and pro forma management leverage ratio, each of which is a non-GAAP financial measure. Management believes that these pro forma non-GAAP financial measures provide useful information about the Company's pro forma operating results.

      These pro forma non-GAAP financial measures are not an alternative to the unaudited pro forma statements of income prepared in accordance with U.S. GAAP and should be considered in addition to, and not as a substitute or superior to, such pro forma financial information. Using only the pro forma non-GAAP financial measures to analyze its performance would have material limitations because their calculation is based on our subjective determination regarding the nature and classification of events and circumstances that investors may find significant. For each of these pro forma non-GAAP financial measures, a reconciliation of the differences between the pro forma non-GAAP measure and the most directly comparable pro forma U.S. GAAP measure has been provided. As a result, the method used to calculate the Company's pro forma non-GAAP financial measures may differ from the methods used by other companies to calculate their non-GAAP measures.

      Specifically, investors should consider the following with respect to our unaudited pro forma financial results:

      Adjusted: Defined as certain financial statement captions and metrics adjusted for certain items affecting comparability.

      Items affecting comparability: Defined as certain items that are excluded for comparison to prior year periods, adjusted for the tax impact as applicable. Tax impact is determined based upon an approximate rate for each item. For each period, management adjusts for (i) the unrealized mark-to-market impact of derivative instruments not designated as hedges in accordance with U.S. GAAP that do not have an offsetting risk reflected within the financial results; (ii) the amortization associated with definite-lived intangible assets; (iii) the amortization of the deferred financing costs associated with the DPS Merger and JDE Peet's Acquisition; (iv) the amortization of the fair value adjustment of the senior unsecured notes obtained as a result of the DPS Merger and JDE Peet's Acquisition; (v) stock compensation expense and the associated windfall tax benefit attributable to the matching awards made to employees who made an initial investment in KDP or JDE Peet's prior to the Acquisition; (vi) transaction costs for significant business combinations (completed or abandoned), excluding costs related to the JDE Peet's Acquisition; (vii) non-cash changes in deferred tax liabilities related to goodwill and intangible assets as a result of tax rate or apportionment changes; and (viii) other certain items that are excluded for comparison purposes to prior year periods.

      For the trailing twelve months ended September 30, 2026, the other certain items excluded for comparison purposes include (i) productivity expenses; (ii) costs related to significant non-routine legal matters, including the antitrust litigation; (iii) restructuring expenses associated with the Network Optimization program; (iv) restructuring adjustments associated with the 2023 CEO Succession and Associated Realignment; (v) impairment of intangible assets; (vi) legacy JDE Peet's transformation activities and corporate actions; (vii) legacy JDE Peet's ERP system implementation and upgrade expenses; (viii) activity related to JDE Peet's total return equity swaps, which were not representative of the Company's go-forward activities; (ix) the impact of the step-up of acquired inventory associated with acquisitions; (x) integration expenses associated with the GHOST and Dyla acquisitions; (xi) the change in our mandatory redemption liability for GHOST; (xii) the impacts of various transactions with Chobani; (xiii) acquisition, integration, and financing costs associated with the anticipated acquisition of JDE Peet's and subsequent spin of Global Coffee Co; (xiv) legacy JDE Peet's impacts from prior acquisitions; and (xv) legacy JDE Peet's losses and costs associated with divestitures.

      Pro Forma Adjusted EBITDA. Pro Forma Adjusted EBITDA is defined as Pro Forma EBITDA, as adjusted for items affecting comparability as described above. Pro Forma EBITDA is defined as Net income as adjusted for interest expense, net; provision for income taxes; depreciation expense; amortization of intangibles; and other amortization. Management believes that Pro Forma Adjusted EBITDA is useful for investors in evaluating the Company's operating results and understanding the Company's operating trends by adjusting certain items that can vary significantly depending on specific underlying transactions or events, thereby affecting comparability.

      Pro Forma Management Leverage Ratio. Pro Forma Management leverage ratio is defined as the Company's total unaudited pro forma principal amounts of Long-term obligations less cash and cash equivalents, divided by Pro Forma Adjusted EBITDA. Management believes that the Pro Forma Management leverage ratio is useful for investors in evaluating the Company's liquidity and assessing the Company's ability to meet its financial obligations.

      KEURIG DR PEPPER INC.

      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION

      PRO FORMA ADJUSTED EBITDA AND MANAGEMENT LEVERAGE RATIO

      (UNAUDITED)


      (in millions, except for ratio)

      Last Twelve
      Months

      PRO FORMA ADJUSTED EBITDA RECONCILIATION - LAST TWELVE MONTHS


      Pro forma net income

      $               1,796

      Pro forma interest expense, net

      1,609

      Pro forma provision for income taxes

      329

      Pro forma depreciation expense

      755

      Pro forma other amortization

      168

      Pro forma amortization of intangibles

      496

      Pro forma EBITDA

      5,153

      Items affecting comparability:


      Productivity

      $                   85

      Mark-to-market

      (100)

      Stock compensation

      23

      Non-routine legal matters

      16

      Restructuring - 2023 CEO Succession and Associated Realignment

      2

      Restructuring - Network Optimization

      47

      Impairment of intangible assets

      79

      Chobani transactions

      (330)

      Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co.

      855

      Change in mandatory redemption liability for GHOST

      224

      Integration of acquisitions, excluding JDE Peet's

      10

      Inventory step-up

      361

      Transaction costs, excluding JDE Peet's

      9

      Legacy JDE Peet's transformation activities and corporate actions

      207

      Legacy JDE Peet's ERP system implementation and upgrade expenses

      37

      Legacy JDE Peet's total return equity swaps

      (15)

      Legacy JDE Peet's prior acquisition impacts

      151

      Legacy JDE Peet's losses and costs associated with divestitures

      8

      Pro forma Adjusted EBITDA

      $               6,822




      September 30,


      2026

      Principal amounts of:


      Commercial paper notes

      $               1,242

      Senior unsecured notes

      24,805

      Delayed draw term loan

      3,188

      Total principal amounts

      29,235

      Less: Cash and cash equivalents

      1,290

      Total principal amounts less cash and cash equivalents

      $             27,945



      September 30, 2026 Pro forma Management Leverage Ratio

      4.1

      KEURIG DR PEPPER INC.

      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION

      PRO FORMA ADJUSTED EBITDA - LAST TWELVE MONTHS

      (UNAUDITED)


      (in millions)

      Fourth
      Quarter of
      2025


      First
      Quarter of
      2026


      Second
      Quarter of
      2026


      Third
      Quarter of
      2026


      Last
      Twelve
      Months

      Pro forma net income

      $         355


      $         279


      $         210


      $         952


      $      1,796

      Pro forma interest expense, net

      383


      416


      336


      474


      1,609

      Pro forma provision for income taxes

      48


      (74)


      95


      260


      329

      Pro forma depreciation expense

      175


      167


      208


      205


      755

      Pro forma other amortization

      43


      34


      48


      43


      168

      Pro forma amortization of intangibles

      123


      124


      124


      125


      496

      Pro forma EBITDA

      $      1,127


      $         946


      $      1,021


      $      2,059


      $      5,153

      Items affecting comparability:










      Productivity

      $          56


      $          13


      $          10


      $            6


      $          85

      Mark-to-market

      26


      (109)


      39


      (56)


      (100)

      Stock compensation

      8


      9


      4


      2


      23

      Non-routine legal matters

      4


      4


      2


      6


      16

      Restructuring - 2023 CEO Succession and Associated Realignment

      1


      1


      —


      —


      2

      Restructuring - Network Optimization

      15


      23


      7


      2


      47

      Impairment of intangible assets

      79


      —


      —


      —


      79

      Chobani transactions

      —


      —


      —


      (330)


      (330)

      Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co.

      188


      220


      323


      124


      855

      Change in mandatory redemption liability for GHOST

      154


      24


      22


      24


      224

      Integration of acquisitions, excluding JDE Peet's

      5


      2


      2


      1


      10

      Inventory step-up

      —


      —


      314


      47


      361

      Transaction costs, excluding JDE Peet's

      8


      —


      —


      1


      9

      Legacy JDE Peet's transformation activities and corporate actions

      112


      57


      19


      19


      207

      Legacy JDE Peet's ERP system implementation and upgrade expenses

      8


      10


      10


      9


      37

      Legacy JDE Peet's total return equity swaps

      (15)


      —


      —


      —


      (15)

      Legacy JDE Peet's prior acquisition impacts

      —


      151


      —


      —


      151

      Legacy JDE Peet's losses and costs associated with divestitures

      2


      5


      1


      —


      8

      Pro forma Adjusted EBITDA

      $      1,778


      $      1,356


      $      1,774


      $      1,914


      $      6,822

      KEURIG DR PEPPER INC.

      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION

      CONDENSED COMBINED STATEMENT OF INCOME - PRO FORMA

      (UNAUDITED)



      KDP Historical
      (As Reported)


      Historical JDE Peet's
      as Converted


      Transaction Accounting
      Adjustments


      Note


      Pro Forma
      Combined

      Fourth Quarter of 2025










      Net sales

      $             4,499


      $                   3,081


      $                            (46)


      (a)


      $       7,534

      Cost of sales

      2,080


      2,109


      (23)


      (b)


      4,166

      Gross profit

      2,419


      972


      (23)




      3,368

      Selling, general, and administrative expenses

      1,459


      734


      106


      (c)


      2,299

      Impairment of intangible assets

      78


      1


      —




      79

      Other operating expense, net

      1


      29


      —




      30

      Income from operations

      881


      208


      (129)




      960

      Interest expense, net

      238


      31


      114


      (d), (e)


      383

      Other expense (income), net

      186


      (12)


      —




      174

      Income before provision for income taxes

      457


      189


      (243)




      403

      Provision for income taxes

      104


      15


      (71)


      (f), (g), (h)


      48

      Net income

      $               353


      $                     174


      $                           (172)




      $         355

      KEURIG DR PEPPER INC.

      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION

      HISTORICAL JDE PEET'S STATEMENT OF INCOME

      (UNAUDITED)


      KDP (As Reported)
      Presentation

      Historical JDE Peet's
      Presentation


      Historical JDE
      Peet's (Euro)


      Reclassifications
      (Euro)


      Historical
      Reclassified
      JDE Peet's
      (Euro)


      Accounting
      Policy and
      Conversion
      Adjustments
      (Euro)


      Note


      Historical
      Reclassified and
      Converted Total
      (Euro)


      Historical JDE
      Peet's (USD)

      Fourth Quarter of 2025















      Net sales







      2,649


      (2)


      iv, vii


      2,647


      3,081


      Revenue


      2,649


      —











      Cost of sales







      1,854


      (42)


      iv, v, vi


      1,812


      2,109


      Cost of sales


      1,854


      —











      Gross profit

      Gross profit


      795


      —


      795


      40




      835


      972

      Selling, general, and administrative expenses







      637


      (6)


      ii, iv, v, vii


      631


      734


      Selling, general, and administrative expenses


      674


      (37)











      Impairment of intangible assets







      1


      —




      1


      1


      Selling, general, and administrative expenses


      —


      1











      Other operating expense (income), net







      33


      (8)


      v, vii, viii


      25


      29


      Selling, general, and administrative expenses


      —


      33











      Income from operations

      Operating profit


      121


      3


      124


      54




      178


      208

      Interest expense, net







      57


      (30)


      iii, iv, v, vi, vii, viii


      27


      31


      Finance income


      (323)


      6












      Finance expense


      318


      56











      Other (income) expense, net







      (54)


      44


      i, iii, iv, vii


      (10)


      (12)


      Selling, general, and administrative expenses


      —


      2












      Finance expense


      —


      (56)












      Share of net profit (loss) of associates


      5


      (5)











      Income before provision for income taxes

      Profit before income taxes


      121


      —


      121


      40




      161


      189

      Provision for income taxes







      24


      (11)


      i, ii, iii, iv, v, vi, viii


      13


      15


      Income tax expense


      24


      —











      Net income attributable to KDP

      Profit for the period


      97


      —


      97


      51




      148


      174

      KEURIG DR PEPPER INC.

      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION

      CERTAIN LINE ITEMS - PRO FORMA

      (UNAUDITED)


      (in millions, except %)

      Gross profit


      Gross
      margin


      Income from
      operations


      Operating
      margin

      Fourth Quarter of 2025








      Pro forma

      $       3,368


      44.7 %


      $         960


      12.7 %

      Items Affecting Comparability:








      Productivity

      41




      55



      Mark-to-market

      14




      26



      Amortization of intangibles

      —




      15



      Stock compensation

      —




      8



      Non-routine legal matters

      —




      4



      Restructuring - 2023 CEO Succession and Associated Realignment

      —




      1



      Restructuring - Network Optimization

      2




      24



      Impairment of intangible assets

      —




      79



      Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co.

      —




      45



      Integration of acquisitions, excluding JDE Peet's

      —




      5



      Transaction costs, excluding JDE Peet's

      —




      8



      Legacy JDE Peet's transformation activities and corporate actions

      —




      112



      Legacy JDE Peet's ERP system implementation and upgrade expenses

      —




      8



      Pro forma Adjusted

      $       3,425


      45.5 %


      $       1,350


      17.9 %

      KEURIG DR PEPPER INC.

      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION

      CERTAIN LINE ITEMS - PRO FORMA

      (UNAUDITED)


      (in millions, except % and per share data)

      Interest
      expense,
      net


      Other
      expense
      (income), net


      Income before
      provision for
      income taxes


      Provision for
      income taxes


      Effective
      tax rate


      Net
      income

      Fourth Quarter of 2025












      Pro forma

      $     383


      $           174


      $              403


      $             48


      11.9 %


      $      355

      Items Affecting Comparability:












      Productivity

      —


      —


      55


      12




      43

      Mark-to-market

      (44)


      —


      70


      9




      61

      Amortization of intangibles

      —


      —


      15


      2




      13

      Stock compensation

      —


      —


      8


      1




      7

      Amortization of fair value of debt adjustment

      (4)


      —


      4


      1




      3

      Non-routine legal matters

      —


      —


      4


      1




      3

      Restructuring - 2023 CEO Succession and Associated Realignment

      —


      —


      1


      —




      1

      Restructuring - Network Optimization

      —


      —


      24


      5




      19

      Impairment of intangible assets

      —


      —


      79


      19




      60

      Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co.

      (18)


      (51)


      114


      12




      102

      Change in mandatory redemption liability for GHOST

      —


      (154)


      154


      37




      117

      Integration of acquisitions, excluding JDE Peet's

      —


      —


      5


      5




      —

      Inventory step-up

      —


      —


      —


      1




      (1)

      Transaction costs, excluding JDE Peet's

      —


      —


      8


      23




      (15)

      Legacy JDE Peet's transformation activities and corporate actions

      —


      —


      112


      31




      81

      Legacy JDE Peet's ERP system implementation and upgrade expenses

      —


      —


      8


      2




      6

      Legacy JDE Peet's total return equity swaps

      —


      15


      (15)


      —




      (15)

      Legacy JDE Peet's losses and costs associated with divestitures

      —


      (2)


      2


      1




      1

      Pro forma Adjusted

      $     317


      $           (18)


      $            1,051


      $           210


      20.0 %


      $      841

      KEURIG DR PEPPER INC.

      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION

      CONDENSED COMBINED STATEMENT OF INCOME - PRO FORMA

      (UNAUDITED)



      KDP Historical
      (As Reported)


      Historical JDE Peet's
      as Converted


      Transaction Accounting
      Adjustments


      Note


      Pro Forma
      Combined

      First Quarter of 2026










      Net sales

      $             3,976


      $                   2,864


      $                            (21)


      (a)


      $       6,819

      Cost of sales

      1,878


      2,011


      (24)


      (b)


      3,865

      Gross profit

      2,098


      853


      3




      2,954

      Selling, general, and administrative expenses

      1,342


      816


      69


      (c)


      2,227

      Income from operations

      756


      37


      (66)




      727

      Interest expense, net

      281


      32


      103


      (d), (e)


      416

      Other expense (income), net

      118


      (12)


      —




      106

      Income before provision for income taxes

      357


      17


      (169)




      205

      Provision for income taxes

      87


      (115)


      (46)


      (f), (g), (h)


      (74)

      Net income

      $               270


      $                     132


      $                           (123)




      $         279

      KEURIG DR PEPPER INC.

      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION

      HISTORICAL JDE PEET'S STATEMENT OF INCOME

      (UNAUDITED)


      KDP (As Reported)
      Presentation

      Historical JDE Peet's
      Presentation


      Historical JDE
      Peet's (Euro)


      Reclassifications
      (Euro)


      Historical
      Reclassified
      JDE Peet's
      (Euro)


      Accounting
      Policy and
      Conversion
      Adjustments
      (Euro)


      Note


      Historical
      Reclassified and
      Converted Total
      (Euro)


      Historical JDE
      Peet's (USD)

      First Quarter of 2026















      Net sales







      2,447


      (2)


      vi


      2,445


      2,864


      Revenue


      2,447


      —











      Cost of sales







      1,749


      (32)


      vi


      1,717


      2,011


      Cost of sales


      1,749


      —











      Gross profit

      Gross profit


      698


      —


      698


      34




      732


      857

      Selling, general, and administrative expenses







      711


      (14)


      ii, v, vii


      697


      816


      Selling, general, and administrative expenses


      720


      (9)











      Other operating expense (income), net







      9


      (9)


      vii, viii


      —


      —


      Selling, general, and administrative expenses


      —


      9











      Income from operations

      Operating profit


      (22)


      —


      (22)


      57




      35


      40

      Interest expense, net







      20


      7


      iii, v, vi, vii, viii


      27


      32


      Finance income


      (27)


      5












      Finance expense


      37


      5











      Other (income) expense, net







      (10)


      —


      i, iii, vii


      (10)


      (12)


      Finance income


      —


      (5)












      Finance expense


      —


      (5)











      Income before provision for income taxes

      Profit before income taxes


      (12)


      —


      (32)


      47




      15


      17

      Provision for income taxes







      (96)


      (2)


      i, ii, iii, vi, viii


      (98)


      (115)


      Income tax expense


      (96)

      —

      —











      Net income

      Profit for the period


      (12)


      —


      64


      49




      113


      132

      KEURIG DR PEPPER INC.

      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION

      CERTAIN LINE ITEMS - PRO FORMA

      (UNAUDITED)


      (in millions, except %)

      Gross profit


      Gross
      margin


      Income from
      operations


      Operating
      margin

      First Quarter of 2026








      Pro forma Consolidated

      $       2,954


      43.3 %


      $         727


      10.7 %

      Items Affecting Comparability:








      Productivity

      1




      14



      Mark-to-market

      (40)




      (109)



      Amortization of intangibles

      —




      14



      Stock compensation

      —




      9



      Non-routine legal matters

      —




      4



      Restructuring - 2023 CEO Succession and Associated Realignment

      —




      1



      Restructuring - Network Optimization

      4




      23



      Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co.

      6




      89



      Integration of acquisitions, excluding JDE Peet's

      —




      2



      Legacy JDE Peet's transformation activities and corporate actions

      —




      57



      Legacy JDE Peet's ERP system implementation and upgrade expenses

      —




      10



      Legacy JDE Peet's prior acquisition impacts

      —




      151



      Pro forma Adjusted

      $       2,925


      42.9 %


      $         992


      14.5 %

      KEURIG DR PEPPER INC.

      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION

      CERTAIN LINE ITEMS - PRO FORMA

      (UNAUDITED)


      (in millions, except % and per share data)

      Interest
      expense,
      net


      Other
      expense
      (income), net


      Income before
      provision for
      income taxes


      Provision for
      income taxes


      Effective
      tax rate


      Net
      income

      First Quarter of 2026












      Pro forma Consolidated

      $     416


      $           106


      $              205


      $           (74)


      (36.1) %


      $      279

      Items Affecting Comparability:












      Productivity

      —


      —


      14


      3




      11

      Mark-to-market

      (1)


      —


      (108)


      (7)




      (101)

      Amortization of intangibles

      —


      —


      14


      2




      12

      Stock compensation

      —


      —


      9


      6




      3

      Amortization of fair value of debt adjustment

      (3)


      —


      3


      1




      2

      Non-routine legal matters

      —


      —


      4


      1




      3

      Restructuring - 2023 CEO Succession and Associated Realignment

      —


      —


      1


      —




      1

      Restructuring - Network Optimization

      —


      —


      23


      4




      19

      Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co.

      (99)


      (111)


      299


      39




      260

      Change in mandatory redemption liability for GHOST

      —


      (24)


      24


      5




      19

      Integration of acquisitions, excluding JDE Peet's

      —


      —


      2


      —




      2

      Legacy JDE Peet's transformation activities and corporate actions

      —


      —


      57


      11




      46

      Legacy JDE Peet's ERP system implementation and upgrade expenses

      —


      —


      10


      2




      8

      Legacy JDE Peet's prior acquisition impacts

      —


      —


      151


      155




      (4)

      Legacy JDE Peet's losses and costs associated with divestitures

      —


      (5)


      5


      1




      4

      Pro forma Adjusted

      $     313


      $           (34)


      $              713


      $           149


      20.9 %


      $      564

      KEURIG DR PEPPER INC.

      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION

      CERTAIN LINE ITEMS - CONSOLIDATED

      (UNAUDITED)


      (in millions, except %)

      Gross profit


      Gross
      margin


      Income from
      operations


      Operating
      margin

      Second Quarter of 2026








      Reported

      $       3,066


      41.9 %


      $         628


      8.6 %

      Items Affecting Comparability:








      Productivity

      —




      10



      Mark-to-market

      7




      39



      Amortization of intangibles

      —




      124



      Stock compensation

      —




      4



      Non-routine legal matters

      —




      2



      Restructuring - Network Optimization

      3




      7



      Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co.

      3




      318



      Integration of acquisitions, excluding JDE Peet's

      —




      2



      Inventory step-up

      314




      314



      Legacy JDE Peet's transformation activities and corporate actions

      3




      19



      Legacy JDE Peet's ERP system implementation and upgrade expenses

      —




      10



      Legacy JDE Peet's losses and costs associated with divestitures

      —




      1



      Adjusted

      $       3,396


      46.5 %


      $       1,478


      20.2 %

      KEURIG DR PEPPER INC.

      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION

      CERTAIN LINE ITEMS - CONSOLIDATED

      (UNAUDITED)


      (in millions, except % and per share data)

      Interest
      expense,
      net


      Other
      (income)
      expense,
      net


      Income before
      provision for
      income taxes


      Provision
      for income
      taxes


      Effective
      tax rate


      Net income
      attributable
      to KDP


      Net income
      allocated to
      Preferred
      Investors


      Diluted
      earnings
      per share

      Second Quarter of 2026
















      Reported

      $     336


      $       (13)


      $            305


      $         95


      31.1 %


      $        142


      $          (82)


      $       0.04

      Items Affecting Comparability:
















      Productivity

      —


      —


      10


      7




      3




      —

      Mark-to-market

      (2)


      —


      41


      —




      41




      0.03

      Amortization of intangibles

      —


      —


      124


      28




      96




      0.07

      Stock compensation

      —


      —


      4


      2




      2




      —

      Amortization of fair value of debt adjustment

      (24)


      —


      24


      6




      18




      0.01

      Amortization of deferred financing costs

      (2)


      —


      2


      1




      1




      —

      Non-routine legal matters

      —


      —


      2


      —




      2




      —

      Restructuring - 2023 CEO Succession and Associated Realignment

      —


      —


      —


      2




      (2)




      —

      Restructuring - Network Optimization

      —


      —


      7


      3




      4




      —

      Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co.

      (3)


      (5)


      326


      64




      262




      0.19

      Change in mandatory redemption liability for GHOST

      —


      (22)


      22


      7




      15




      0.01

      Integration of acquisitions, excluding JDE Peet's

      —


      —


      2


      1




      1




      —

      Inventory step-up

      —


      —


      314


      83




      231




      0.17

      Transaction costs, excluding JDE Peet's

      —


      —


      —


      6




      (6)




      —

      Legacy JDE Peet's transformation activities and corporate actions

      —


      —


      19


      —




      19




      0.01

      Legacy JDE Peet's ERP system implementation and upgrade expenses

      —


      —


      10


      2




      8




      0.01

      Legacy JDE Peet's losses and costs associated with divestitures

      —


      —


      1


      —




      1




      —

      Change in deferred tax liabilities related to goodwill and intangible assets

      —


      —


      —


      (27)




      27




      0.02

      Adjusted

      $     305


      $       (40)


      $          1,213


      $        280


      23.1 %


      $        865


      $          (82)


      $       0.57

      KEURIG DR PEPPER INC.
      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION
      TRANSACTION ACCOUNTING ADJUSTMENTS - PRO FORMA
      (UNAUDITED)

      The following adjustments have been made to prepare the unaudited pro forma financial information to give the effect to the following:

      • Application of the acquisition method of accounting under the provisions of the Financial Accounting Standards Board ("FASB") Accounting Standards Codification 805, Business Combinations ("ASC 805"), where assets and liabilities of JDE Peet's will be recorded by KDP at their respective fair values at the date of completion of the JDE Peet's Acquisition;
      • Adjustments to reflect the following debt and equity transactions used to raise proceeds for the JDE Peet's Acquisition;
        • Delayed Draw Term Loan of $3.6 billion.
        • Senior Unsecured Notes of approximately $6 billion.
        • JV Investment of $4 billion.
        • Issuance of Convertible Preferred Stock of $4.5 billion.
      • Adjustments to reflect transactions costs in connection with the JDE Peet's Acquisition; and
      • Adjustments to reflect the related tax effects for the preliminary pro forma adjustments.

      Acquisition Adjustments:

      (a)

      Elimination of Net sales between KDP and JDE Peet's as part of the JDE Peet's Acquisition. The transactions are assumed to be at-market.

      (b)

      Reflects the adjustments to Cost of sales related to (i) preliminary fair value step-up adjustment to inventory, which is reflected in Cost of sales during the year as the related inventory is expected to be sold within twelve months following the closing of the JDE Peet's Acquisition, (ii) the removal of JDE Peet's historical amortization and depreciation expense recorded within Cost of sales during the period, (iii) the addition of depreciation expense recorded within Cost of sales from acquired Property, plant, and equipment and (iv) elimination of Cost of sales between KDP and JDE Peet's that are eliminated as part of the JDE Peet's Acquisition (the transactions are assumed to be at-market).

      (c)

      Reflects the adjustments to Selling, general, and administrative expenses ("SG&A"), (i) including the removal of JDE Peet's portion of historical amortization and depreciation expense recorded in SG&A, (ii) the addition of amortization expense related to definite-lived brands, customer and distributor relationships, and acquired technology recorded within SG&A, (iii) the addition of depreciation expense related to Property, plant, and equipment, (iv) recognition of expenses for estimated transaction costs and (v) recognition of post combination stock-based compensation expense. KDP is still in the process of evaluating the fair value of the definite-lived intangible assets. Any resulting change in the fair value would have a direct impact on amortization expense. The amortization of definite-lived intangible assets is calculated on a straight-line basis. The amortization is based on the periods over which the economic benefits of the intangible assets are expected to be realized, which are subject to adjustment as additional information becomes available.

      (d)

      Reflects the adjustment to Interest expense, net related to the preliminary fair value adjustment to JDE Peet's historical debt.

      (e)

      Reflects the Interest expense and amortization of issuance costs related to the Debt Financing Transactions in connection with the JDE Peet's Acquisition:

      (f)

      To record the income tax impact of the pro forma transaction accounting adjustments, excluding non-deductible transaction costs and non-deductible stock compensation, utilizing the blended statutory income tax rates, based on regional pre-tax data provided, of approximately 25% for the three months ended March 31, 2026, December 31, 2025 and September 30, 2025. Deductibility of estimated transaction costs was analyzed under US income tax law. Transaction costs deemed facilitative are non-deductible for US federal income tax purposes. Stock compensation is non-deductible under Netherlands local tax law and therefore, no tax benefit has been recorded as a pro forma income tax adjustment. Because the tax rates used for the unaudited pro forma condensed combined financial information are estimated, the blended rate will likely vary from the actual effective rate in periods subsequent to completion of the JDE Peet's Acquisition. This determination is preliminary and subject to change based upon the final determination of the fair value of the acquired assets and assumed liabilities.

      (g)

      Represents the estimated tax impact of income allocated from a taxable entity to a non-taxable entity related to non-controlling interest within the Pod Manufacturing JV, which is not subject to federal income tax.

      (h)

      Represents certain nonrecurring tax expenses related to implementing the Pod Manufacturing JV investment structure, including withholding taxes and the recognition of a valuation allowance on specific deferred tax assets.

      KEURIG DR PEPPER INC.
      RECONCILIATION OF GAAP TO NON-GAAP INFORMATION
      ACCOUNTING POLICY AND CONVERSION ADJUSTMENTS - PRO FORMA
      (UNAUDITED)

      The historical financial statements of JDE Peet's have been converted from IFRS to U.S. GAAP. As IFRS differs in certain respects from U.S. GAAP, the following adjustments have been made to align JDE Peet's historical accounting policies under IFRS to KDP's accounting policies under U.S. GAAP for purposes of this pro forma presentation:

      (i)

      Record the difference in pension accounting treatment from IFRS Accounting Standards to U.S. GAAP, and corresponding deferred tax adjustment.

      (ii)

      Reflect the tax effects of adjustments made to conform with U.S. GAAP, including items related to intra-entity transfers of inventory, recognition of deferred taxes on non-qualifying assets, the reversal of backward tracing, outside basis differences, and uncertain tax positions.

      (iii)

      Reflect the impact of business combination foreign exchange and fair value interest rate hedges not eligible for hedge accounting under U.S. GAAP, reclassifying amounts from other comprehensive income to the statement of income.

      (iv)

      Reflect difference in hyperinflationary accounting from IFRS Accounting Standards to U.S. GAAP for operations in Turkey. Under U.S. GAAP, the financial statements of a foreign operation in a highly inflationary economy are remeasured as if the parent's reporting currency were its functional currency.

      (v)

      Reclassify the operating lease amortization expense and finance charges to operating lease cost. Under U.S. GAAP, lessees distinguish between finance leases and operating leases for reporting purposes. For operating leases, the right-of-use asset and corresponding lease liability are recognized on the balance sheet, and the related lease expense is presented on a straight-line basis.

      (vi)

      Record the impact of accounting for leases embedded in revenue arrangements under U.S. GAAP. U.S. GAAP uses a rule-based classification model to categorize lessor leases as either operating, direct financing, or sales-type leases. The adjustment reclassifies certain leases from operating leases under IFRS Accounting Standards to sales-type leases under U.S. GAAP.

      (vii)

      Reflect the reclassifications of historical JDE Peet's financial statement line items to conform to the expected financial statement line items of the combined company following the JDE Peet's Acquisition.

      (viii)

      Reflect the reclassification of certain trade payables as structured payables in order to conform to KDP's accounting policy along with the corresponding reclassification of related expenses in the statement of income.

      SOURCE Keurig Dr Pepper Inc.

      Modal title

      Also from this source

      Keurig Dr Pepper to Report Third Quarter 2026 Results and Host Conference Call

      Keurig Dr Pepper to Report Third Quarter 2026 Results and Host Conference Call

      Keurig Dr Pepper Inc. (NASDAQ: KDP) will release its financial results for the third quarter ended September 30, 2026 before the market opens on...

      Keurig Dr Pepper Declares Quarterly Dividend

      Keurig Dr Pepper Declares Quarterly Dividend

      Keurig Dr Pepper (NASDAQ: KDP) announced today that its Board of Directors has declared a regular quarterly cash dividend of $0.23 per share, payable ...

      More Releases From This Source

      Explore

      Retail

      Retail

      Beverages

      Beverages

      Non-Alcoholic Beverages

      Non-Alcoholic Beverages

      Earnings

      Earnings

      News Releases in Similar Topics

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via privacy@cision.com 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.