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 Strong Q3 2021 Results and Raises Net Sales Guidance for the Year

      Company Delivers High Single-Digit Net Sales Growth and Double-Digit EPS Growth in the Third Quarter

      2021 Net Sales Guidance Raised to +7%-8% and Adjusted diluted EPS Guidance Reaffirmed at +13%-15%

      (PRNewsfoto/Keurig Dr Pepper)

      News provided by

      Keurig Dr Pepper Inc.

      Oct 28, 2021, 07:00 ET

      Share this article

      Share this article


      BURLINGTON, Mass. and FRISCO, Texas, Oct. 28, 2021 /PRNewswire/ -- Keurig Dr Pepper Inc. (NASDAQ: KDP) today reported strong and balanced financial results for the third quarter ended September 30, 2021 and raised its guidance for net sales growth, which is now expected in the range of 7% to 8% for 2021.  The Company also reaffirmed its guidance for Adjusted diluted EPS growth in the range of 13% to 15% for the year.


      Reported GAAP Basis

      Adjusted Basis1




      Q3

      YTD 2021

      Q3

      YTD 2021

      Net Sales

         % vs Prior Year

        % vs Prior Year – Constant Currency

        % vs YTD 2019 – Constant Currency

      $3.25 bn

      7.6%

      $9.29 bn

      9.4%

      $3.25 bn

      7.6%

      6.8%

      $9.29 bn

      9.4%

      8.4%

      13.3%

      Diluted EPS

         % vs Prior Year

        % vs YTD 2019

      $0.37

      19.4%

      $0.91

      44.4%

      51.7%

      $0.44

      12.8% 

      $1.15

      13.9%

      32.2%

      Commenting on the announcement, Chairman and CEO Bob Gamgort stated, "In the quarter, we continued to effectively manage through macro challenges to deliver strong and balanced results.  We are now entering the final quarter of our three-year, post-merger period with excellent top-line momentum and are on track to deliver or exceed our original merger commitments. Our outlook for the business remains strong, as we look forward to our next chapter of transformation and growth."

      Third Quarter Consolidated Results
      Net sales for the third quarter of 2021 increased 7.6% to $3.25 billion, compared to $3.02 billion in the year-ago period, driven by growth in each business segment, with Beverage Concentrates and Latin America Beverages posting double-digit growth. On a constant currency basis, net sales advanced 6.8% in the quarter, reflecting higher volume/mix of 3.2% and favorable net price realization of 3.6%. On a two-year basis, year-to-date constant currency net sales advanced 13.3% versus the first nine months of 2019.

      KDP in-market performance in the Liquid Refreshment Beverages (LRB) category remained strong in the quarter, with retail dollar consumption2 advancing 6.8% across the Company's cold beverage retail base, reflecting strength in CSDs3, premium unflavored water, enhanced flavored water, coconut water, apple juice and apple sauce. This performance was driven by Dr Pepper, Sunkist, Canada Dry, A&W and Squirt CSDs, Evian, Bai, Vita Coco, Polar and Mott's apple juice and apple sauce. On a two-year stacked basis, KDP gained market share in nearly 75% of its cold beverage retail base and grew consumption of its cold beverage portfolio by 23%.

      In coffee, retail consumption of single-serve pods manufactured by KDP in IRi tracked channels increased 4.3% and dollar market share remained strong, advancing to 83% in the quarter. Performance in the away-from-home business improved versus the year-ago shelter-in-place environment, although the increase in overall consumer mobility has not yet fully translated into a broad return to offices. On a two-year stacked basis, retail consumption of single-serve pods manufactured by KDP increased 16% in IRi tracked channels.  

      GAAP operating income increased 5.6% to $795 million in the third quarter of 2021, compared to $753 million in the year-ago period, reflecting the growth in net sales and the benefits of productivity and merger synergies. Partially offsetting these positive drivers were inflation in input costs, logistics and manufacturing, higher operating expenses associated with strong consumer demand, a significant increase in marketing investment and the unfavorable year-over-year impact of items affecting comparability.   

      Adjusted operating income grew 6.5% to $931 million in the third quarter of 2021, compared to $874 million in the year-ago period, driven by a 50 basis point increase in adjusted gross margin in the quarter.  Adjusted operating margin was 28.6% of net sales in the third quarter of 2021, compared to 28.9% in the year-ago period, reflecting the impact of the significantly higher marketing investment in the third quarter of 2021 versus year-ago.  On a two-year basis, year-to-date Adjusted operating income advanced 20.9% versus the first nine months of 2019.  On a constant currency basis, Adjusted operating income increased 5.7% in the third quarter.

      GAAP net income grew 20% to $530 million in the third quarter of 2021, or $0.37 per diluted share, compared to $443 million, or $0.31 per diluted share, in the year-ago period. This performance was driven by the growth in operating income and a double-digit decline in interest expense, primarily reflecting the benefits of the strategic refinancing completed in the first quarter of 2021 and lower outstanding indebtedness.  Also benefitting the comparison was the favorable year-over-year impact of items affecting comparability.

      Adjusted net income advanced 13.3% to $631 million in the third quarter of 2021, compared to $557 million in the year-ago period, largely reflecting the Adjusted operating income growth and the significant decline in interest expense.  Adjusted diluted EPS advanced 12.8% to $0.44 in the third quarter of 2021, compared to $0.39 in the year-ago period. On a two-year basis, year-to-date Adjusted diluted EPS grew 32.2% versus the first nine months of 2019.

      Free cash flow totaled $676 million in the third quarter of 2021, primarily reflecting the growth in earnings and ongoing effective working capital management. This continued strong free cash flow performance enabled KDP to reduce total financial obligations by $327 million in the third quarter of 2021 and end the period with $200 million of unrestricted cash on hand. In addition, the Company's management leverage ratio continued to decline, ending the third quarter of 2021 at 3.2x, compared to 3.8x in the year-ago period. Since the close of the merger in July 2018, the Company's management leverage ratio has declined by 2.8x.






      1

      Adjusted financial metrics used in this release are non-GAAP. See reconciliations of GAAP results to Adjusted results in the accompanying tables.   

      2 

      Retail consumption data based on Keurig Dr Pepper's custom IRi category definitions for the 13-week period ending 9/26/2021.

      3 

      CSDs refer to "Carbonated Soft Drinks".

      Third Quarter Segment Results

      Coffee Systems
      Net sales for the third quarter of 2021 advanced 5.3% to $1.16 billion, compared to $1.10 billion in the year-ago period. On a constant currency basis, net sales advanced 4.6%, reflecting higher volume/mix of 5.7% and lower net price realization of 1.1%.

      The volume/mix increase of 5.7% in the quarter reflected pod volume growth of 6.3% and brewer volume growth of 2.2%, despite lapping growth of 34% in the year-ago quarter. The pod volume performance reflected continued strong growth in the at-home business and improving trends in the away-from-home business, although the return to offices continues to be slow and the away-from-home business remains well below pre-pandemic levels.  The brewer volume growth largely reflected continued strong retail consumption, primarily driven by the Company's successful brewer innovation program, despite the comparison to the very strong brewer shipments in the year-ago period.

      GAAP operating income increased 4.4% to $334 million in the third quarter of 2021, compared to $320 million in the year-ago period, reflecting the strong net sales growth, continued productivity and merger synergies and the favorable year-over-year impact of items affecting comparability. Partially offsetting these positive drivers were inflation in input costs, logistics and manufacturing and higher marketing investment in the quarter.

      Adjusted operating income increased 1.1% to $377 million in the third quarter of 2021, compared to $373 million in the year-ago period and, on a constant currency basis, Adjusted operating income advanced 0.5%. On a percent of net sales basis, Adjusted operating income in the third quarter of 2021 was 32.6%, compared to 34.0% in the year-ago period, largely due to the impacts of inflation and increased marketing investment.

      Packaged Beverages
      Net sales for the third quarter of 2021 increased 6.9% to $1.55 billion, compared to $1.45 billion in the year-ago period. On a constant currency basis, net sales increased 6.8%, reflecting favorable volume/mix of 1.5% and higher net price realization of 5.3%. Leading the strong net sales performance were CSDs, particularly Dr Pepper, Canada Dry, Sunkist, A&W, 7UP, and Squirt, as well as growth in Polar and Mott's, partially offset by a decline in Snapple related to recent supply chain challenges and softness in Hawaiian Punch.

      GAAP operating income increased 10.8% to $288 million in the third quarter of 2021, compared to $260 million in the year-ago period, largely reflecting the benefits of the strong net sales growth, continued productivity and merger synergies and the favorable year-over-year impact of items affecting comparability. Partially offsetting these growth drivers were inflation in input costs, logistics and manufacturing, increased operating expenses to meet continued strong consumer demand, higher marketing investment and an increase in other operating expenses.

      Adjusted operating income advanced 2.6% to $312 million in the third quarter of 2021, compared to $304 million in the year-ago period and, on a constant currency basis, Adjusted operating income increased 2.3%. On a percent of net sales basis, Adjusted operating income in the third quarter of 2021 was 20.2%, compared to 21.0% in the year-ago period.

      Beverage Concentrates
      Net sales for the third quarter of 2021 increased 11.4% to $392 million, compared to $352 million in the year-ago period. On a constant currency basis, net sales advanced 10.8%, reflecting favorable net price realization of 11.4% and lower volume/mix of 0.6%.  The volume/mix performance reflected lower concentrate shipments in the quarter, largely offset by improving trends versus year-ago in the fountain foodservice business, driven by increased consumer mobility in the restaurant and hospitality channels. 

      Total shipment volume versus year-ago decreased 0.6% in the quarter, as a decline in Canada Dry was partially offset by higher shipment volume of Dr Pepper. Bottler case sales volume increased 1.6% in the quarter compared to the year-ago period.

      GAAP operating income increased 9.2% to $286 million in the third quarter of 2021, compared to $262 million in the year-ago period, reflecting the benefit of the higher net sales, partially offset by significantly higher marketing investment in the quarter. 

      Adjusted operating income increased 9.1% to $289 million in the third quarter of 2021, compared to $265 million in the year-ago period and, on a constant currency basis, Adjusted operating income advanced 8.7%. On a percent of net sales basis, Adjusted operating income was 73.7% in the third quarter of 2021, compared to 75.3% in the year-ago period, due to the significant increase in marketing. 

      Latin America Beverages
      Net sales for the third quarter of 2021 increased 25.8% to $156 million, compared to $124 million in the year-ago period and, on a constant currency basis, net sales increased 14.5%. This performance was driven by strong volume/mix growth of 10.5%, reflecting the benefits of significantly higher marketing investment and favorable net price realization of 4.0%. Leading the strong net sales performance in the quarter were Peñafiel and Clamato.

      GAAP operating income increased 48% to $37 million in the third quarter of 2021, compared to $25 million in the year-ago period, reflecting the strong growth in constant currency net sales, continued productivity and favorable foreign currency translation and transaction impacts. This performance was partially offset by inflation in input costs and logistics, significantly higher marketing investment and increased operating expenses associated with strong consumer demand.   

      Adjusted operating income increased 48% to $37 million in the third quarter of 2021, compared to $25 million in the year-ago period and, on a constant currency basis, Adjusted operating income increased 36%. On a percent of net sales basis, Adjusted operating income advanced 350 basis points to 23.7% in the third quarter of 2021, compared to 20.2% in the year-ago period, primarily reflecting the strong growth in net sales and productivity.

      Outlook for 2021
      The Company raised its guidance for constant currency net sales growth to the range of 7% to 8%, from the previous range of 6% to 7%, and reaffirmed its outlook for Adjusted diluted EPS growth in the range of 13% to 15%. KDP continues to expect its management leverage ratio to be at or below 3.0x at year-end.

      KDP Investor Contact:
      Steve Alexander
      T: 972-673-6769 / [email protected]

      KDP Media Contact:
      Katie Gilroy
      T: 781-418-3345 / [email protected]

      About Keurig Dr Pepper
      Keurig Dr Pepper (KDP) is a leading beverage company in North America, with annual revenue in excess of $11 billion and nearly 27,000 employees. KDP holds leadership positions in soft drinks, specialty coffee and tea, water, juice and juice drinks and mixers, and markets the #1 single serve coffee brewing system in the U.S. and Canada. The Company's portfolio of more than 125 owned, licensed and partner brands is designed to satisfy virtually any consumer need, any time, and includes Keurig®, Dr Pepper®, Green Mountain Coffee Roasters®, Canada Dry®, Snapple®, Bai®, Mott's®, CORE® and The Original Donut Shop®. Through its powerful sales and distribution network, KDP can deliver its portfolio of hot and cold beverages to nearly every point of purchase for consumers. The Company is committed to sourcing, producing and distributing its beverages responsibly through its Drink Well. Do Good. corporate responsibility platform, including efforts around circular packaging, efficient natural resource use and supply chain sustainability. For more information, visit www.keurigdrpepper.com.

      FORWARD LOOKING STATEMENTS
      Certain statements contained herein are "forward-looking statements" within the meaning of applicable securities laws and regulations. These forward-looking statements can generally be identified by the use of words such as "outlook," "guidance," "anticipate," "expect," "believe," "could," "estimate," "feel," "forecast," "intend," "may," "plan," "potential," "project," "should," "target," "will," "would," and similar words. Forward-looking statements by their nature address matters that are, to different degrees, uncertain. These statements are based on the current expectations of our management, are not predictions of actual performance, and actual results may differ materially.

      Forward-looking statements are subject to a number of risks and uncertainties, including the impact of the global COVID-19 pandemic and the factors disclosed in our Annual Report on Form 10-K and subsequent filings with the SEC. We are under no obligation to update, modify or withdraw any forward-looking statements, except as required by applicable law.

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

      To the extent that the Company provides guidance, it does so only on a non-GAAP basis and does not provide reconciliations of such forward-looking non-GAAP measures to GAAP due to the inability to predict the amount and timing of impacts outside of the Company's control on certain items, such as non-cash gains or losses resulting from mark-to-market adjustments of derivative instruments, among others.

      KEURIG DR PEPPER INC.
      CONDENSED CONSOLIDATED STATEMENTS OF INCOME
      (UNAUDITED)



      Third Quarter


      First Nine Months

      (in millions, except per share data)

      2021


      2020


      2021


      2020

      Net sales

      $

      3,250



      $

      3,020



      $

      9,292



      $

      8,497


      Cost of sales

      1,415



      1,316



      4,087



      3,779


      Gross profit

      1,835



      1,704



      5,205



      4,718


      Selling, general and administrative expenses

      1,040



      949



      3,040



      2,978


      Other operating expense (income), net

      —



      2



      (4)



      (40)


      Income from operations

      795



      753



      2,169



      1,780


      Interest expense

      116



      148



      381



      458


      Loss on early extinguishment of debt

      —



      —



      105



      4


      Impairment of investments and note receivable

      —



      16



      —



      102


      Other expense (income), net

      1



      5



      (6)



      21


      Income before provision for income taxes

      678



      584



      1,689



      1,195


      Provision for income taxes

      149



      141



      387



      298


      Net income including non-controlling interest

      529



      443



      1,302



      897


      Less: Net income (loss) attributable to non-controlling interest

      (1)



      —



      (1)



      —


      Net income attributable to KDP

      $

      530



      $

      443



      $

      1,303



      $

      897










      Earnings per common share:








      Basic

      $

      0.37



      $

      0.31



      $

      0.92



      $

      0.64


      Diluted

      0.37



      0.31



      0.91



      0.63


      Weighted average common shares outstanding:








      Basic

      1,417.6



      1,407.3



      1,414.9



      1,407.2


      Diluted

      1,428.5



      1,422.9



      1,427.5



      1,421.5



      KEURIG DR PEPPER INC.
      CONDENSED CONSOLIDATED BALANCE SHEETS
      (UNAUDITED)



      September 30,


      December 31,

      (in millions, except share and per share data)

      2021


      2020

      Assets

      Current assets:




      Cash and cash equivalents

      $

      200



      $

      240


      Restricted cash and restricted cash equivalents

      3



      15


      Trade accounts receivable, net

      1,138



      1,048


      Inventories

      972



      762


      Prepaid expenses and other current assets

      490



      323


      Total current assets

      2,803



      2,388


      Property, plant and equipment, net

      2,425



      2,212


      Investments in unconsolidated affiliates

      85



      88


      Goodwill

      20,193



      20,184


      Other intangible assets, net

      23,883



      23,968


      Other non-current assets

      901



      894


      Deferred tax assets

      40



      45


      Total assets

      $

      50,330



      $

      49,779


      Liabilities and Stockholders' Equity

      Current liabilities:




      Accounts payable

      $

      4,072



      $

      3,740


      Accrued expenses

      1,121



      1,040


      Structured payables

      142



      153


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

      998



      2,345


      Other current liabilities

      462



      416


      Total current liabilities

      6,795



      7,694


      Long-term obligations

      11,727



      11,143


      Deferred tax liabilities

      5,940



      5,993


      Other non-current liabilities

      1,463



      1,119


      Total liabilities

      25,925



      25,949


      Commitments and contingencies




      Stockholders' equity:




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

      —



      —


      Common stock, $0.01 par value, 2,000,000,000 shares authorized, 1,417,914,437 and 1,407,260,676 shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively

      14



      14


      Additional paid-in capital

      21,764



      21,677


      Retained earnings

      2,621



      2,061


      Accumulated other comprehensive loss

      6



      77


        Total stockholders' equity

      24,405



      23,829


        Non-controlling interest

      —



      1


        Total equity

      24,405



      23,830


        Total liabilities and stockholders' equity

      $

      50,330



      $

      49,779



      KEURIG DR PEPPER INC.
      CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
      (UNAUDITED)



      First Nine Months

      (in millions)

      2021


      2020

      Operating activities:




      Net income attributable to KDP

      $

      1,303



      $

      897


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




      Depreciation expense

      304



      272


      Amortization of intangibles

      101



      100


      Other amortization expense

      118



      118


      Provision for sales returns

      48



      36


      Deferred income taxes

      (21)



      (27)


      Employee stock-based compensation expense

      68



      62


      Loss on early extinguishment of debt

      105



      4


      Gain on disposal of property, plant and equipment

      (5)



      (39)


      Unrealized loss on foreign currency

      1



      14


      Unrealized (gain) loss on derivatives

      (94)



      47


      Equity in loss of unconsolidated affiliates

      2



      19


      Impairment on investments and note receivable of unconsolidated affiliate

      —



      102


      Other, net

      10



      50


      Changes in assets and liabilities:




      Trade accounts receivable

      (126)



      (1)


      Inventories

      (210)



      (175)


      Income taxes receivable and payables, net

      (11)



      (118)


      Other current and non-current assets

      (181)



      (387)


      Accounts payable and accrued expenses

      536



      500


      Other current and non-current liabilities

      (15)



      192


      Net change in operating assets and liabilities

      (7)



      11


      Net cash provided by operating activities

      1,933



      1,666


      Investing activities:




      Purchases of property, plant and equipment

      (325)



      (356)


      Proceeds from sales of property, plant and equipment

      18



      203


      Purchases of intangibles

      (31)



      (26)


      Issuance of related party note receivable

      (17)



      (6)


      Investments in unconsolidated affiliates

      —



      (4)


      Other, net

      5



      7


      Net cash used in investing activities

      (350)



      (182)


      Financing activities:




      Proceeds from issuance of Notes

      2,150



      1,500


      Repayments of Notes

      (3,595)



      (250)


      Proceeds from issuance of commercial paper

      4,756



      6,843


      Repayments of commercial paper

      (3,758)



      (7,754)


      Proceeds from KDP Revolver

      —



      1,850


      Repayments of KDP Revolver

      —



      (1,850)


      Proceeds from sale of stock by JAB

      —



      29


      Repayments of 2019 KDP Term Loan

      (425)



      (880)


      Proceeds from structured payables

      112



      128


      Repayments of structured payables

      (123)



      (290)


      Cash dividends paid

      (687)



      (635)


      Proceeds from issuance of common stock

      140



      —


      Tax withholdings related to net share settlements

      (125)



      —


      Payments on finance leases

      (40)



      (35)


      Other, net

      (35)



      (22)


      Net cash used in financing activities

      (1,630)



      (1,366)


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




      Net change from operating, investing and financing activities

      (47)



      118


      Effect of exchange rate changes

      (5)



      (11)


      Beginning balance

      255



      111


      Ending balance

      $

      203



      $

      218



      KEURIG DR PEPPER INC.
      RECONCILIATION OF SEGMENT INFORMATION
      (UNAUDITED)



      Third Quarter


      First Nine Months

      (in millions)

      2021


      2020


      2021


      2020

      Net Sales








      Coffee Systems

      $

      1,155



      $

      1,097



      $

      3,398



      $

      3,113


      Packaged Beverages

      1,547



      1,447



      4,352



      4,056


      Beverage Concentrates

      392



      352



      1,095



      967


      Latin America Beverages

      156



      124



      447



      361


      Total net sales

      $

      3,250



      $

      3,020



      $

      9,292



      $

      8,497










      Income from Operations








      Coffee Systems

      $

      334



      $

      320



      $

      992



      $

      882


      Packaged Beverages

      288



      260



      721



      657


      Beverage Concentrates

      286



      262



      778



      679


      Latin America Beverages

      37



      25



      95



      73


      Unallocated corporate costs

      (150)



      (114)



      (417)



      (511)


      Total income from operations

      $

      795



      $

      753



      $

      2,169



      $

      1,780


      KEURIG DR PEPPER INC.
      RECONCILIATION OF CERTAIN NON-GAAP INFORMATION
      (UNAUDITED)

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

      For the third quarter of 2021 and 2020, we define our Adjusted non-GAAP financial measures as certain financial statement captions and metrics adjusted for certain items affecting comparability. The items affecting comparability are defined below.

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

      For the third quarter and first nine months of 2021, the other certain items excluded for comparison purposes include (i) restructuring and integration expenses related to significant business combinations; (ii) productivity expenses; (iii) costs related to significant non-routine legal matters; (iv) the loss on early extinguishment of debt related to the redemption of debt; (v) incremental costs to our operations related to risks associated with the COVID-19 pandemic;  and (vi) gains from insurance recoveries related to the February 2019 organized malware attack on our business operation networks in the Coffee Systems segment.

      For the third quarter and first nine months of 2020, the other certain items excluded for comparison purposes include (i) restructuring and integration expenses related to significant business combinations; (ii) productivity expenses; (iii) transaction costs for significant business combinations (completed or abandoned) excluding the DPS Merger; (iv) costs related to significant non-routine legal matters; (v) the loss on early extinguishment of debt related to the redemption of debt, (vi) incremental costs to our operations related to risks associated with the COVID-19 pandemic and (vii) impairment recognized on our equity method investments with Bedford and LifeFuels.

      Incremental costs to our operations related to risks associated with the COVID-19 pandemic include incremental expenses incurred to either maintain the health and safety of our front-line employees or temporarily increase compensation to such employees to ensure essential operations continue during the pandemic. We believe removing these costs reflects how management views our business results on a consistent basis.

      For the third quarter and first nine months of 2021 and 2020, the supplemental financial data set forth below includes reconciliations of Adjusted income from operations, Adjusted net income and Adjusted diluted EPS to the applicable financial measure presented in the unaudited condensed consolidated financial statement for the same period.

      Reconciliations for these items are provided in the tables below.


      KEURIG DR PEPPER INC.

      RECONCILIATION OF CERTAIN REPORTED ITEMS TO CERTAIN NON-GAAP ADJUSTED ITEMS

      For the Third Quarter of 2021

      (Unaudited, in millions, except per share data)



      Cost of sales


      Gross profit


      Gross margin


      Selling, general and administrative expenses


      Income from operations


      Operating margin

      Reported

      $

      1,415



      $

      1,835



      56.5

      %


      $

      1,040



      $

      795



      24.5

      %

      Items Affecting Comparability:












      Mark to market

      27



      (27)





      (18)



      (9)




      Amortization of intangibles

      —



      —





      (34)



      34




      Stock compensation

      —



      —





      (3)



      3




      Restructuring and integration costs

      —



      —





      (53)



      53




      Productivity

      (21)



      21





      (23)



      44




      Nonroutine legal matters

      —



      —





      (7)



      7




      COVID-19

      (3)



      3





      (1)



      4




      Transaction Costs

      —



      —





      (1)



      1




      Malware incident

      —



      —





      1



      (1)




      Adjusted

      $

      1,418



      $

      1,832



      56.4

      %


      $

      901



      $

      931



      28.6

      %


      Interest expense


      Income before provision for income taxes


      Provision for income taxes


      Effective tax rate


      Net income attributable to KDP


      Diluted earnings per share

      Reported

      $

      116



      $

      678



      $

      149



      22.0

      %


      $

      530



      $

      0.37


      Items Affecting Comparability:












      Mark to market

      —



      (9)



      (3)





      (6)



      —


      Amortization of intangibles

      —



      34



      9





      25



      0.02


      Amortization of deferred financing costs

      (2)



      2



      2





      —



      —


      Amortization of fair value debt adjustment

      (4)



      4



      1





      3



      —


      Stock compensation

      —



      3



      —





      3



      —


      Restructuring and integration costs

      —



      53



      13





      40



      0.03


      Productivity

      —



      44



      11





      33



      0.02


      Loss on early extinguishment of debt

      —



      —



      (1)





      1



      —


      Nonroutine legal matters

      —



      7



      2





      5



      —


      COVID-19

      —



      4



      1





      3



      —


      Transaction Costs

      —



      1



      —





      1



      —


      Malware incident

      —



      (1)



      (1)





      —



      —


      Change in deferred tax liabilities related to goodwill and other
      intangible assets

      —



      —



      7





      (7)



      —


      Adjusted

      $

      110



      $

      820



      $

      190



      23.2

      %


      $

      631



      $

      0.44


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

      KEURIG DR PEPPER INC.

      RECONCILIATION OF CERTAIN REPORTED ITEMS TO CERTAIN NON-GAAP ADJUSTED ITEMS

      For the Third Quarter of 2020

      (Unaudited, in millions, except per share data)



      Cost of sales


      Gross profit


      Gross margin


      Selling, general and administrative expenses


      Income from operations


      Operating margin

      Reported

      $

      1,316



      $

      1,704



      56.4

      %


      $

      949



      $

      753



      24.9

      %

      Items Affecting Comparability:












      Mark to market

      46



      (46)





      (1)



      (45)




      Amortization of intangibles

      —



      —





      (34)



      34




      Stock compensation

      —



      —





      (6)



      6




      Restructuring and integration costs

      —



      —





      (39)



      39




      Productivity

      (10)



      10





      (20)



      30




      Nonroutine legal matters

      —



      —





      (8)



      8




      COVID-19

      (19)



      19





      (30)



      49




      Adjusted

      $

      1,333



      $

      1,687



      55.9

      %


      $

      811



      $

      874



      28.9

      %


      Interest expense


      Impairment of investments and note receivable


      Income before provision for income taxes


      Provision for income taxes


      Effective tax rate


      Net income attributable to KDP


      Diluted earnings per share

      Reported

      $

      148



      $

      16



      $

      584



      $

      141



      24.1

      %


      $

      443



      $

      0.31


      Items Affecting Comparability:














      Mark to market

      (1)



      —



      (44)



      (13)





      (31)



      (0.02)


      Amortization of intangibles

      —



      —



      34



      9





      25



      0.02


      Amortization of deferred financing costs

      (2)



      —



      2



      1





      1



      —


      Amortization of fair value debt adjustment

      (6)



      —



      6



      1





      5



      —


      Stock compensation

      —



      —



      6



      1





      5



      —


      Restructuring and integration costs

      —



      —



      39



      8





      31



      0.02


      Productivity

      —



      —



      30



      8





      22



      0.02


      Impairment on Investment

      —



      (16)



      16



      4





      12



      0.01


      Nonroutine legal matters

      —



      —



      8



      1





      7



      —


      COVID-19

      —



      —



      49



      12





      37



      0.03


      Adjusted

      $

      139



      $

      —



      $

      730



      $

      173



      23.7

      %


      $

      557



      $

      0.39


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

      KEURIG DR PEPPER INC.

      RECONCILIATION OF CERTAIN REPORTED ITEMS TO CERTAIN NON-GAAP ADJUSTED ITEMS

      For the First Nine Months of 2021

      (Unaudited, in millions, except per share data)



      Cost of sales


      Gross profit


      Gross margin


      Selling, general and administrative expenses


      Income from operations


      Operating margin

      Reported

      $

      4,087



      $

      5,205



      56.0

      %


      $

      3,040



      $

      2,169



      23.3

      %

      Items Affecting Comparability:












      Mark to market

      53



      (53)





      32



      (85)




      Amortization of intangibles

      —



      —





      (101)



      101




      Stock compensation

      —



      —





      (14)



      14




      Restructuring and integration costs

      —



      —





      (145)



      145




      Productivity

      (43)



      43





      (72)



      115




      Nonroutine legal matters

      —



      —





      (23)



      23




      COVID-19

      (22)



      22





      (9)



      31




      Transaction costs

      —



      —





      (1)



      1




      Malware incident

      —



      —





      3



      (3)




      Adjusted

      $

      4,075



      $

      5,217



      56.1

      %


      $

      2,710



      $

      2,511



      27.0

      %


      Interest expense


      Loss on early extinguishment of debt


      Income before provision for income taxes


      Provision for income taxes


      Effective tax rate


      Net income attributable to KDP


      Diluted earnings per share

      Reported

      $

      381



      $

      105



      $

      1,689



      $

      387



      22.9

      %


      $

      1,303



      $

      0.91


      Items Affecting Comparability:














      Mark to market

      7



      —



      (92)



      (23)





      (69)



      (0.05)


      Amortization of intangibles

      —



      —



      101



      26





      75



      0.05


      Amortization of deferred financing costs

      (6)



      —



      6



      2





      4



      —


      Amortization of fair value debt adjustment

      (14)



      —



      14



      3





      11



      0.01


      Stock compensation

      —



      —



      14



      14





      —



      —


      Restructuring and integration costs

      —



      —



      145



      35





      110



      0.08


      Productivity

      —



      —



      115



      29





      86



      0.06


      Loss on early extinguishment of debt

      —



      (105)



      105



      24





      81



      0.06


      Nonroutine legal matters

      —



      —



      23



      5





      18



      0.01


      COVID-19

      —



      —



      31



      8





      23



      0.02


      Transaction costs

      —



      —



      1



      —





      1



      —


      Malware incident

      —



      —



      (3)



      (1)





      (2)



      —


      Change in deferred tax liabilities related to goodwill and other intangible
      assets

      —



      —



      —



      1





      (1)



      —


      Adjusted

      $

      368



      $

      —



      $

      2,149



      $

      510



      23.7

      %


      $

      1,640



      $

      1.15


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

      KEURIG DR PEPPER INC.

      RECONCILIATION OF CERTAIN REPORTED ITEMS TO CERTAIN NON-GAAP ADJUSTED ITEMS

      For the First Nine Months of 2020

      (Unaudited, in millions, except per share data)



      Cost of sales


      Gross profit


      Gross margin


      Selling, general and administrative expenses


      Income from operations


      Operating margin

      Reported

      $

      3,779



      $

      4,718



      55.5

      %


      $

      2,978



      $

      1,780



      20.9

      %

      Items Affecting Comparability:












      Mark to market

      2



      (2)





      (28)



      26




      Amortization of intangibles

      —



      —





      (100)



      100




      Stock compensation

      —



      —





      (21)



      21




      Restructuring and integration costs

      —



      —





      (143)



      143




      Productivity

      (28)



      28





      (75)



      103




      Nonroutine legal matters

      —



      —





      (43)



      43




      COVID-19

      (38)



      38





      (79)



      117




      Adjusted

      $

      3,715



      $

      4,782



      56.3

      %


      $

      2,489



      $

      2,333



      27.5

      %


      Interest expense


      Loss on early extinguishment of debt


      Impairment of investment and note receivable


      Income before provision for income taxes


      Provision for income taxes


      Effective tax rate


      Net income


      Diluted earnings per share

      Reported

      $

      458



      $

      4



      $

      102



      $

      1,195



      $

      298



      24.9

      %


      $

      897



      $

      0.63


      Items Affecting Comparability:
















      Mark to market

      (28)



      —



      —



      54



      13





      41



      0.03


      Amortization of intangibles

      —



      —



      —



      100



      27





      73



      0.05


      Amortization of deferred financing costs

      (8)



      —



      —



      8



      2





      6



      —


      Amortization of fair value debt adjustment

      (18)



      —



      —



      18



      4





      14



      0.01


      Stock compensation

      —



      —



      —



      21



      4





      17



      0.01


      Restructuring and integration costs



      —



      —



      143



      34





      109



      0.08


      Productivity

      —



      —



      —



      103



      27





      76



      0.05


      Loss on early extinguishment of debt

      —



      (4)



      —



      4



      1





      3



      —


      Impairment of investment and note receivable

      —



      —



      (102)



      102



      25





      77



      0.05


      Nonroutine legal matters

      —



      —



      —



      43



      10





      33



      0.02


      COVID-19

      —



      —



      —



      117



      29





      88



      0.06


      Adjusted

      $

      404



      $

      —



      $

      —



      $

      1,908



      $

      474



      24.8

      %


      $

      1,434



      $

      1.01


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

      KEURIG DR PEPPER INC.

      RECONCILIATION OF SEGMENT ITEMS TO CERTAIN NON-GAAP ADJUSTED SEGMENT ITEMS

      (Unaudited)


      (in millions)

      Reported


      Items Affecting Comparability


      Adjusted GAAP

      For the Third Quarter of 2021






      Income from Operations






      Coffee Systems

      $

      334



      $

      43



      $

      377


      Packaged Beverages

      288



      24



      312


      Beverage Concentrates

      286



      3



      289


      Latin America Beverages

      37



      —



      37


      Unallocated corporate costs

      (150)



      66



      (84)


      Total income from operations

      $

      795



      $

      136



      $

      931








      For the Third Quarter of 2020






      Income from Operations






      Coffee Systems

      $

      320



      $

      53



      $

      373


      Packaged Beverages

      260



      44



      304


      Beverage Concentrates

      262



      3



      265


      Latin America Beverages

      25



      —



      25


      Unallocated corporate costs

      (114)



      21



      (93)


      Total income from operations

      $

      753



      $

      121



      $

      874


      KEURIG DR PEPPER INC.

      RECONCILIATION OF SEGMENT ITEMS TO CERTAIN NON-GAAP ADJUSTED SEGMENT ITEMS

      (Unaudited)


      (in millions)

      Reported


      Items Affecting Comparability


      Adjusted GAAP

      For the first nine months of 2021:






      Income from Operations






      Coffee Systems

      $

      992



      $

      145



      $

      1,137


      Packaged Beverages

      721



      74



      795


      Beverage Concentrates

      778



      6



      784


      Latin America Beverages

      95



      2



      97


      Unallocated corporate costs

      (417)



      115



      (302)


      Total income from operations

      $

      2,169



      $

      342



      $

      2,511








      For the first nine months of 2020:






      Income from Operations






      Coffee Systems

      $

      882



      $

      201



      $

      1,083


      Packaged Beverages

      657



      119



      776


      Beverage Concentrates

      679



      5



      684


      Latin America Beverages

      73



      2



      75


      Unallocated corporate costs

      (511)



      226



      (285)


      Total income from operations

      $

      1,780



      $

      553



      $

      2,333


      KEURIG DR PEPPER INC.

      RECONCILIATION OF ADJUSTED EBITDA AND MANAGEMENT LEVERAGE RATIO

      (Unaudited)


      (in millions, except for ratio)


      ADJUSTED EBITDA RECONCILIATION - LAST TWELVE MONTHS


      Net income attributable to KDP

      $

      1,731


      Interest expense

      527


      Provision for income taxes

      517


      Loss on early extinguishment of debt

      105


      Impairment of intangible assets

      67


      Other (income) expense, net

      (10)


      Depreciation expense

      394


      Other amortization

      158


      Amortization of intangibles

      134


      EBITDA

      $

      3,623


      Items affecting comparability:


      Restructuring and integration expenses

      $

      201


      Productivity

      120


      Nonroutine legal matters

      37


      Stock compensation

      20


      COVID-19

      42


      Transaction costs

      1


      Malware incident

      (3)


      Mark to market

      (139)


      Adjusted EBITDA

      $

      3,902





      September 30,


      2021

      Principal amounts of:


      Commercial paper notes

      $

      998


      Senior unsecured notes

      11,875


      Total principal amounts

      12,873


      Less: Cash and cash equivalents

      200


      Total principal amounts less cash and cash equivalents

      $

      12,673




      September 30, 2021 Management Leverage Ratio

      3.2


      KEURIG DR PEPPER INC.

      RECONCILIATION OF ADJUSTED EBITDA - LAST TWELVE MONTHS

      (Unaudited)


      (in millions)

      FOURTH QUARTER OF 2020


      FIRST NINE MONTHS OF 2021


      LAST TWELVE MONTHS

      Net income attributable to KDP

      $

      428



      $

      1,303



      $

      1,731


      Interest expense

      146



      381



      527


      Provision for income taxes

      130



      387



      517


      Loss on early extinguishment of debt

      —



      105



      105


      Impairment of intangible assets

      67



      —



      67


      Other (income) expense, net

      (4)



      (6)



      (10)


      Depreciation expense

      90



      304



      394


      Other amortization

      40



      118



      158


      Amortization of intangibles

      33



      101



      134


      EBITDA

      $

      930



      $

      2,693



      $

      3,623


      Items affecting comparability:






      Restructuring and integration expenses

      $

      56



      $

      145



      201


      Productivity

      22



      98



      120


      Nonroutine legal matters

      14



      23



      37


      Stock compensation

      6



      14



      20


      COVID-19

      11



      31



      42


      Transaction costs

      —



      1



      1


      Malware incident

      —



      (3)



      (3)


      Mark to market

      (54)



      (85)



      (139)


      Adjusted EBITDA

      $

      985



      $

      2,917



      $

      3,902


      KEURIG DR PEPPER INC.
      RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW
      (Unaudited)

      Free cash flow is defined as net cash provided by operating activities adjusted for purchases of property, plant and equipment, proceeds from sales of property, plant and equipment, and certain items excluded for comparison to prior year periods. For the first nine months of 2021 and 2020, there were no certain items excluded for comparison to prior year periods.



      First Nine Months

      (in millions)


      2021


      2020

      Net cash provided by operating activities


      $

      1,933



      $

      1,666


      Purchases of property, plant and equipment


      (325)



      (356)


      Proceeds from sales of property, plant and equipment


      18



      203


      Free Cash Flow


      $

      1,626



      $

      1,513



      RECONCILIATION OF CERTAIN CURRENCY NEUTRAL ADJUSTED FINANCIAL RESULTS
      (Unaudited)

      Net sales, adjusted income from operations and adjusted earnings per share, as adjusted to currency neutral: These adjusted financial results are calculated on a currency neutral basis by converting our current-period local currency financial results using the prior-period foreign currency exchange rates.



      Coffee Systems


      Packaged Beverages


      Beverage Concentrates


      Latin America Beverages


      Total

      For the third quarter of 2021:











      Net sales


      5.3

      %


      6.9

      %


      11.4

      %


      25.8

      %


      7.6

      %

      Impact of foreign currency


      (0.7)

      %


      (0.1)

      %


      (0.6)

      %


      (11.3)

      %


      (0.8)

      %

      Net sales, as adjusted to currency neutral


      4.6

      %


      6.8

      %


      10.8

      %


      14.5

      %


      6.8

      %












      For the first nine months of 2021:











      Net sales


      9.2

      %


      7.3

      %


      13.2

      %


      23.8

      %


      9.4

      %

      Impact of foreign currency


      (1.0)

      %


      (0.2)

      %


      (0.5)

      %


      (9.1)

      %


      (1.0)

      %

      Net sales, as adjusted to currency neutral


      8.2

      %


      7.1

      %


      12.7

      %


      14.7

      %


      8.4

      %




      Coffee Systems


      Packaged Beverages


      Beverage Concentrates


      Latin America Beverages


      Total

      For the third quarter of 2021:











      Adjusted income from operations


      1.1

      %


      2.6

      %


      9.1

      %


      48.0

      %


      6.5

      %

      Impact of foreign currency


      (0.6)

      %


      (0.3)

      %


      (0.4)

      %


      (12.0)

      %


      (0.8)

      %

      Adjusted income from operations, as adjusted to currency neutral


      0.5

      %


      2.3

      %


      8.7

      %


      36.0

      %


      5.7

      %












      For the first nine months of 2021:











      Adjusted income from operations


      5.0

      %


      2.4

      %


      14.6

      %


      29.3

      %


      7.6

      %

      Impact of foreign currency


      (0.7)

      %


      (0.2)

      %


      (0.6)

      %


      (9.3)

      %


      (0.8)

      %

      Adjusted income from operations, as adjusted to currency neutral


      4.3

      %


      2.2

      %


      14.0

      %


      20.0

      %


      6.8

      %



      Third Quarter of 2021


      First Nine Months of 2021

      Adjusted diluted earnings per share


      $

      0.44



      $

      1.15


      Impact of foreign currency


      —



      (0.01)


      Adjusted diluted earnings per share, as adjusted to currency neutral


      $

      0.44



      $

      1.14



      The following table sets forth our reconciliation of significant COVID-19-related expenses. However, employee compensation expense and employee protection costs, which impact our SG&A expenses and cost of sales, are included as the COVID-19 item affecting comparability and are excluded in our Adjusted financial measures. In addition, reported amounts under U.S. GAAP also include additional costs, not included as the COVID-19 item affecting comparability, as presented in tables below.












      Items Affecting Comparability(1)







      (in millions)

      Employee Compensation Expense(2)


      Employee Protection Costs(3)


      Allowances for Expected Credit Losses(4)


      Inventory Write-Downs(5)


      Total

      For the third quarter of 2021:










      Coffee Systems

      $

      1



      $

      1



      $

      —



      $

      —



      $

      2


      Packaged Beverages

      1



      1



      —



      —



      2


      Beverage Concentrates

      —



      —



      —



      —



      —


      Latin America Beverages

      —



      —



      —



      —



      —


      Total

      $

      2



      $

      2



      $

      —



      $

      —



      $

      4












      For the third quarter of 2020:










      Coffee Systems

      $

      7



      $

      5



      $

      —



      $

      —



      $

      12


      Packaged Beverages

      32



      4



      —



      —



      36


      Beverage Concentrates

      —



      —



      —



      —



      —


      Latin America Beverages

      —



      1



      —



      —



      1


      Total

      $

      39



      $

      10



      $

      —



      $

      —



      $

      49












      For the first nine months of 2021:










      Coffee Systems

      $

      3



      $

      14



      $

      (2)



      $

      —



      $

      15


      Packaged Beverages

      7



      6



      (8)



      —



      5


      Beverage Concentrates

      —



      —



      (3)



      —



      (3)


      Latin America Beverages

      —



      1



      —



      —



      1


      Total

      $

      10



      $

      21



      $

      (13)



      $

      —



      $

      18












      For the first nine months of 2020:










      Coffee Systems

      $

      14



      $

      7



      $

      2



      $

      8



      $

      31


      Packaged Beverages

      73



      22



      8



      —



      103


      Beverage Concentrates

      —



      —



      4



      —



      4


      Latin America Beverages

      —



      1



      —



      —



      1


      Total

      $

      87



      $

      30



      $

      14



      $

      8



      $

      139












      (1)

      Employee compensation expense and employee protection costs are both included as the COVID-19 items affecting comparability in the reconciliation of our Adjusted Non-GAAP financial measures.

      (2)

      In 2021, reflected pay for temporary employees, including the associated taxes, as well as incremental benefits provided to frontline workers such as extended sick leave, in order to maintain essential operations during the COVID-19 pandemic. In 2020, primarily reflected temporary incremental frontline incentive pay and benefits, as well as pay for temporary employees, including the associated taxes. Impacts both cost of sales and SG&A expenses.

      (3)

      Included costs associated with personal protective equipment, temperature scans, cleaning and other sanitization services. Impacts both cost of sales and SG&A expenses.

      (4)

      In 2020, allowances reflected the expected impact of the economic uncertainty caused by COVID-19, leveraging estimates of credit worthiness, default and recovery rates for certain of our customers. In 2021, reversals of those allowances reflect improving economic conditions. Impacts SG&A expenses.

      (5)

      Impacts cost of sales.


      RECONCILIATION OF CERTAIN ADJUSTED FINANCIAL RESULTS
      FOR THE FIRST NINE MONTHS OF 2019
      (Unaudited, in millions, except per share data)

      For the purposes of additional analysis, we have also included certain non-GAAP financial measures for the first nine months of 2019.

      For the first nine months of 2019, we define our Adjusted non-GAAP financial measures as certain financial statement captions and metrics adjusted for certain items affecting comparability. The items affecting comparability are defined below.

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

      For the first nine months of 2019, the other certain items excluded for comparison purposes include (i) restructuring and integration expenses related to significant business combinations; (ii) productivity expenses; (iii) transaction costs not associated with the DPS Merger; (iv) costs related to significant non-routine legal matters; (v) the impact of the step-up of acquired inventory not associated with the DPS Merger (vi) the loss on early extinguishment of debt related to the redemption of debt; and (vii) the loss related to the February 2019 organized malware attack on our business operation networks in the Coffee Systems segment.



      Net Sales


      Income from operations


      Diluted earnings per share

      Reported


      $

      8,186



      $

      1,665



      $

      0.60


      Items Affecting Comparability:







      Mark to market


      —



      1



      0.02


      Amortization of intangibles


      —



      94



      0.05


      Amortization of deferred financing costs


      —



      —



      0.01


      Amortization of fair value debt adjustment


      —



      —



      0.01


      Stock compensation


      —



      18



      0.01


      Restructuring and integration costs


      —



      176



      0.10


      Productivity


      —



      77



      0.04


      Transaction costs


      —



      8



      0.01


      Inventory step-up


      —



      3



      —


      Loss on early extinguishment of debt


      —



      —



      —


      Nonroutine legal matters


      —



      27



      0.01


      Malware incident


      —



      8



      —


      Adjusted


      $

      8,186



      $

      2,077



      $

      0.87



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

      RECONCILIATION OF CURRENCY NEUTRAL FINANCIAL RESULTS
      FOR THE FIRST NINE MONTHS OF 2021 COMPARED TO THE FIRST NINE MONTHS OF 2019
      (Unaudited)

      Net sales as adjusted to currency neutral: This adjusted financial result is calculated on a currency neutral basis by converting our local currency net sales for the first nine months of 2021 using the foreign currency exchange rates from the first nine months of 2019.



      Growth (%)

      Net sales growth compared to the first nine months of 2019


      13.5

      %

      Impact of foreign currency


      (0.2)

      %

      Net sales growth compared to the first nine months of 2019, as adjusted to currency neutral


      13.3

      %

      SOURCE Keurig Dr Pepper Inc.

      Modal title

      Also from this source

      Keurig Dr Pepper Reports Q3 Results and Reaffirms Guidance for 2026

      Keurig Dr Pepper Reports Q3 Results and Reaffirms Guidance for 2026

      Keurig Dr Pepper Inc. (NASDAQ: KDP) today reported results for the third quarter of 2026 and reaffirmed its full year guidance. Reported GAAP Basis...

      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...

      More Releases From This Source

      Explore

      Retail

      Retail

      Non-Alcoholic Beverages

      Non-Alcoholic Beverages

      Beverages

      Beverages

      Food & Beverages

      Food & Beverages

      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 [email protected] 
      • 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.