2024 KDP Strategy Review & Investor Update Presentation 3-19-2024-5
2024 KDP Strategy Review & Investor Update Presentation 3-19-2024-5
2024 KDP Strategy Review & Investor Update Presentation 3-19-2024-5
JANE GELFAND
VP, INVESTOR RELATIONS & STRATEGIC INITIATIVES
2
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, but are
not limited to, words such as “outlook,” “guidance,” “anticipate,” “expect,” “believe,” “could,” “estimate,” “forecast,” “intend,” “may,” “plan,” “potential,” “project,” “should,” “target,” “will,” “would,”
and similar words or phrases. Forward-looking statements by their nature address matters that are, to different degrees, uncertain, such as statements regarding the estimated or
anticipated future results of Keurig Dr Pepper Inc. (the “Company”) and other statements that are not historical facts. These statements are based on the current expectations of our
management and are not predictions of actual performance.
Forward-looking statements are subject to a number of risks and uncertainties and actual results may differ materially. These risks and uncertainties include, but are not limited to,
disruption of our manufacturing and distribution operations or supply chain; our operating in intensely competitive categories; our ability to effectively respond to changing consumer
preferences and shopping behavior; concerns about the safety, quality or health effects of our products; damage to our reputation or brand image; our ability to successfully manage our
acquisitions and investments in new businesses or brands; our ability to realize benefits or successfully manage the potential negative consequences of our productivity initiatives;
requirements for substantial investment and upgrading of our facilities and operations; increases in our cost of employee benefits; our dependence on key information systems, and our
exposure to business disruptions due to our use of information technology; substantial disruption at our manufacturing and distribution facilities; infringement of intellectual property rights,
and adverse events regarding licensed intellectual property; our ability to attract, retain, develop and motivate a highly skilled and diverse workforce, and our ability to effectively manage
changes in our workforce; our ability to renew collective bargaining agreements on satisfactory terms, or union activity; reductions in our payment terms with our suppliers; the
consummation of our share repurchase program or the effectiveness of such program to enhance long-term stockholder value; significant impairments of the value of our goodwill and
other indefinite-lived intangible assets; our dependence on third-party bottling and distribution companies for a significant portion of our business; changes in the retail landscape or in
sales to any key customer; our ability to maintain strategic relationships with brand owners and private label brands; management of our equity method investments by parties who may
have different interests than we do; exposure to business disruptions or other negative impacts from the use of information technology by our third-party commercial partners and service
providers; our reliance on the performance of a limited number of suppliers and manufacturers for our brewers, and a limited number of order fulfillment companies for our brewers,
beverage concentrates and syrups; recession, financial and credit market disruptions and other political, social or economic conditions; impacts of U.S. and international laws and
regulations; exposure to significant liabilities and damage to our reputation resulting from litigation or legal proceedings; increased concerns related to the use or disposal of plastics or
other packaging materials; significant additional labeling or warning requirements or limitations on the marketing or sale of our products; our exposure to cybersecurity breaches and other
business disruptions due to our use of information technology and third party service providers; our ability to comply with personal data protection and privacy laws; climate change or
related legislation; water scarcity and quality; and fluctuations in our effective tax rate. These risks and uncertainties, as well as others, are more fully discussed in the Company’s filings with
the SEC, including our Annual Report on Form 10-K filed with the SEC on February 22, 2024. While the lists of risk factors presented here and in our public filings are considered representative,
no such list should be considered to be a complete statement of all potential risks and uncertainties. Any forward-looking statement made herein speaks only as of the date of this
document. We are under no obligation to, and expressly disclaim any obligation to, update, revise or withdraw any forward-looking statements, whether as a result of new information,
subsequent events or otherwise, except as required by applicable laws or regulations.
This presentation includes certain non-GAAP financial measures, including Adjusted diluted EPS, free cash flow and management leverage ratio, 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 its 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 presentation and included in the Company’s filings with the SEC which are available at
www.keurigdrpepper.com.
Agenda
Financial Outlook
Sudhanshu Priyadarshi, Chief Financial Officer & Sudhanshu
President, International Priyadarshi,
Chief Financial
Closing Officer & President,
Bob Gamgort, Chairman & Chief Executive Officer International
4 Drink in the
possibilities
INTRODUCTION
BOB GAMGORT
CHAIRMAN & CEO
5
Perspective
KDP’s portfolio and KDP’s current ownership Evolved strategy A talented and
business model have structure enables activates the KDP energized leadership
performed well, under stability following a platform to deliver an team is now in place,
extraordinary pressure, journey from private, attractive shareholder fueled by a unique
over the past 5 years to closely held, to algorithm challenger culture
widely held
6 Drink in the
possibilities
KDP’s portfolio and business model have performed well,
under extraordinary pressure, over the past 5 years
Net Sales 6% 7% –
CAGR
EPS 11% 4% –
CAGR
As used in this presentation, EPS represents Adjusted diluted EPS, a non-GAAP measure.
Net sales and EPS include impact of currency.
7 Source: FactSet. TSR calculated from 7/9/18 through 3/15/24. Drink in the
Beverage Peers include BUD, KO, MNST, PEP, SAM, STZ, TAP; peer results presented as an arithmetic mean. S&P Composite 1500 Consumer Staples used as benchmark index. possibilities
KDP’s current ownership structure enables stability following a
journey from private, to closely held, to widely held
At Merger Current
MDLZ
14% JAB
21%
Public
13% Float
EPS High
Growth Single Digit
Cash
Flow + Optionality
9 Drink in the
possibilities
A talented and energized leadership team is now in place,
fueled by a unique Challenger culture
Selected Previous
CPG Experience
10 Drink in the
possibilities
STRATEGIC VISION
TIM COFER
CHIEF OPERATING OFFICER
11
Confident in the future of KDP
12 Drink in the
possibilities
The Beverage industry is a dynamic and still-fragmented space
RTD Coffee
Sports Drinks
RTD Tea
Top 3 Players
48%
Coffee
Carbonated
Soft Drinks
Energy
Drinks
All Others
52%
Juice
Bottled
Water
5% growth
2016-2023 CAGR
13 Data for 2023. Beverage industry as presented excludes alcohol. Drink in the
Source: Euromonitor, Circana MULO+C. possibilities
U.S. At-Home Coffee is a large category with significant runway
for single serve & ready-to-drink
63% daily
consumption 78%
of
Gen-Zennials
drank a coffee in the past week
#1 of all beverages (excl. water)
28% Keurig
+4% Single Serve volume CAGR L5Y
At home Manufactured
coffee
Single serve consumption drivers:
73%
Up from
21% in 2017 77% Conversion from drip
- 95M U.S. households drink coffee at home
Drip & Other - 40M active Keurig households in the U.S.
69%
Capturing out-of-home occasions
Away Other Keurig
from home Compatible
27% 20%
Ready to Drink 3% Non-Compatible 3%
14 Drink in the
Data for 2023. Gen-Zennials defined as 25-39 years old.
Source: Circana MULO+C, NPD Crest, Technomic, National Coffee Association of U.S.A., KDP internal estimates. possibilities
KDP is a Challenger with significant scale
~$ 15B
net sales in 2023
4B
~$
Adjusted operating
HQs:
Burlington, Massachusetts
150+
principal warehouses /
income in 2023 Frisco, Texas distribution centers
Montreal, Quebec
Mexico City, Mexico
30
approximately
S&P 500
owned, licensed
& partner beverage
brands
Nasdaq 100 28K
employees
Manufacturing
locations
15 Drink in the
possibilities
A North American leader with strong category positions
~ 33%
coffee system
International
~$2B
#1 Flavored
CSDs
#2 Premium
water
#1 Mixers Net sales
#1 Flavored #1 Single-serve #1 Mineral
CSDs coffee Water
system
~ 26%
#2 Shelf-stable
premium
#1 Apple
juice
Emerging Emerging Adj. OI margin #1 Tomato #1 Low alcohol #2 Flavored
Sports Energy
RTD tea seafood cocktail CSDs
Hydration
juice
Source: Circana MULO+C 52W ended 12/31/23, NPD Crest 52W ended 12/30/23, Nielsen Discover full year 2023, NielsenIQ full year 2023.
Iconic brands beloved by consumers
$1B+
$500M+
$100M+
Our broad beverage portfolio includes 125+ owned, licensed and partner brands
17 Represents 2023 retail sales. Only captures country markets where KDP has economic rights. Drink in the
Source: Circana MULO+C, NPD, Nielsen Discover, Nielsen IQ, Association of Canadian Distillers, KDP internal estimates. possibilities
Evolved strategy to guide the next chapter of KDP value creation
18 Drink in the
possibilities
Our Purpose and Vision as a company are clear and intentional
Purpose Vision
Do Good to make a
positive impact for our
people, communities
and planet.
19 Drink in the
possibilities
Strategy
Champion Consumer-Obsessed
Brand Building
We have a
clear and Amplify our Route to Market
compelling Advantage
strategy
Shape our Now and Next
Beverage Portfolio
20 Drink in the
possibilities
Strategy
compelling
Route to Market Strengthen Direct Store Delivery (DSD)
Advantage Broaden digital capabilities
21 Drink in the
possibilities
Outcomes
22 Drink in the
possibilities
Algorithm
23 Drink in the
Algorithm is stated on a constant currency basis.
possibilities
STRONG BASE MOMENTUM
24 Drink in the
possibilities
Strong base momentum driven by enhanced capabilities and execution
Since Merger
Consumer Insights
Brand Portfolio
KDP & Partners
26 Drink in the
possibilities
Our brand-building begins with a unique understanding of the consumer
27 Drink in the
possibilities
Demand Space understanding drives sharper brand execution
INNOVATION INNOVATION
Canada Dry Fruit Splash Donut Shop and Twix
POSITIONING POSITIONING
Be Relaxed Everyday Treat
COMMUNICATION COMMUNICATION
Sip Into Your Treat Yourself First
Comfort Zone
28 Drink in the
possibilities
FANSVILLE activation supports Dr Pepper’s standout momentum
National TV
DEMAND SPACE
Connecting With Friends
Local Customization
POSITIONING
One of a Kind Treat
#1 CSD Retail
INNOVATION innovation +1.8 pts
3rd straight CSD market
Strawberries & Cream Innovation
year share since
COMMUNICATION Packaging & POS
merger
The One You Deserve
Packaging
Sports
Bottle
Bai Relaunch &
Sydney Innovation
Hydration
Electrolit
Penafiel
Fruit U.S. Mott’s Variety Packs, Seasonal Line
Splash Expansion and Hydration
New Consumer
30 Drink in the
possibilities
Robust U.S. Coffee beverage innovation slate spans segments and brands
Super-Premium
Iced & RTD
Green Mountain Specialty
Cinnamon Toast
Crunch Latte
McCafe Iced Latte La Colombe RTD & K-Cup Pods
Green
Mountain
Kevin Costner
Partnership
Spring Seasonals
31 Drink in the
possibilities
Consumer-led brewer innovation captures total coffee-drinking occasions
Options
Taste & Quality
Coffee Shop
Experiences
• Hot specialty coffee
• Iced coffee
• Refreshers
Variety & Value • Fast, fresh, cold coffee • Smallest-ever Keurig brewer
• Same great hot features • Opening price point
• Works with any K-cup pod • Colorful personality
34 Drink in the
possibilities
Introducing K-RoundsTM plastic and aluminum free pods
Variety
multiple sizes to deliver authentic shots of espresso,
rich cups of coffee and refreshingly cold coffees
Quality
expertly roasted, premium coffee beans
ground and pressed together
Exceptional Value
coffeehouse drinks without the coffeehouse prices
Sustainability
Plastic and aluminum free pods can be disposed like any
coffee grounds and expected to be certified compostable*
35 Drink in the
possibilities
* Certification in process
Brand Building, Commercial, and Route-to-Market capabilities propel our base momentum
Omni
Consumer Insights Channel Channel
Marketing Strategy &
Category
Mgmt.
Brand Portfolio
KDP & Partners Revenue
Growth
Mgmt. National
Retail
Sales
Content & Media
37 Drink in the
possibilities
Our Commercial model is geared to create value for our customers
39 Drink in the
possibilities
Direct Store Delivery (DSD) is a scarce asset and a key investment priority
• Convenience
• Foodservice
through Company-
owned DSD ~20% 6 Million+
reached through Customer sales visits in 2023
• At Work Strategic Partners
• Military
150,000+
Cold drink equipment
40
~30 Distributor acquisitions since merger
Drink in the
possibilities
DSD creates advantages that drive sustained outperformance
• Demand responsiveness
• Lower out-of-stocks
• Cold merchandising
$200B+ Quick
U.S. Foodservice Serve
market
Restaurant/
Other Bars
Juice
Coffee
Tea
Education
Milk
12 % Double
digit 2x Top 3
eCommerce as a eCommerce CAGR growth in KDP Cold Keurig.com among top
% of KDP's 2023 Last 2 years Business eCommerce online retailers driving
total retail sales penetration since 2020 KDP momentum
44 Drink in the
possibilities
A holistic digital transformation is underway across KDP
Digital Foundations
Cloud-first Data-driven Agile ROI-focused
45 Drink in the
possibilities
HIGH GROWTH CATEGORIES
46 Drink in the
possibilities
Multiple emerging growth platforms in large and expanding categories
Super-
Premium Sports RTD Alcohol
Energy Premium
Water Hydration Coffee Alternatives
Pods
Category
Emerging
Category
3yr CAGR 3yr CAGR 3yr CAGR 3yr CAGR 3yr CAGR pods in 2024
47 Data for 2023; U.S. only. Alcohol alternatives category size and growth reflects non-alcoholic beer as a proxy. RTD Coffee is shelf-stable only. Drink in the
Source: Circana MULO+C. Super premium pods reflect KDP’s internal estimate. possibilities
KDP is the preferred partner to build win-win beverage partnerships
48 Drink in the
possibilities
We attract
like-minded
entrepreneurs,
founders and
their brands Bill Doss
Shufelt Cunningham
49 Drink in the
possibilities
In Energy, C4 has tremendous upside potential
• Attractive economics
50 Source: Circana MULO + C 52W ended 01/28/24, except functional share (L13W ended 3/3/24). Drink in the
possibilities
KDP to power Electrolit from
fast-growing regional brand to
national leader
TOP
5
POSITION IN
$11B U.S. SPORTS
LEADER
IN SPORTS
HYDRATION
5
YEARS OF
DOUBLE-DIGIT
DRINK CATEGORY IN MEXICO GROWTH
$4B ~5%
leading dairy capabilities
• Super-premium pods
introduced in Q4 2023 shelf-stable Equity stake in
ready-to-drink Chobani
• Reformulated ingredients & category
upgraded packaging in 2024
Leading #1 Non-Alcoholic
RTDs Beer
53 Source: Circana MULO+C, Nielsen Discover, Association of Canadian Distillers. Drink in the
possibilities
INTERNATIONAL
54 Drink in the
possibilities
Our International segment is becoming an increasingly significant growth driver
9% 10%
CAGR CAGR
$1.9B $0.5B
$1.2B
$0.3B
#1
#1 #1 Ale
Single-
#1 Tomato Brand in
TOP 3
Serve
Mineral seafood CSD
Brewer
Water juice
BEVERAGE #1
Tomato
PLAYER
Seafood
Juice
#1 #1 Low-
#1
The
highest across markets Flavored Alc RTD
Cocktail
Grapefruit growth in CSD
CSD CSDs
TOP ~80%
620 K
Customers reached via Coffee Foodservice $ Pod share
company-owned DSD + provider
other routes to market KDP-manufactured
MEXICO CANADA
RTD Alcohol & Alternatives
Squirt Dr Pepper Zero
Sugar- and
Free Strawberries &
Cream
Schweppes
Mocktails Soft
Seltzer
59 Drink in the
possibilities
As in the U.S., we buy, build and partner to create Int’l growth platforms
Alcohol
Alternatives Premium
Canada Coffee
Leading category shares
in non-alcoholic beer & Canada
low-alcohol cocktails Bringing
premium coffee
Mexico to our consumers
Schweppes Mocktails within the Keurig
innovation in 2024 system
61 Drink in the
possibilities
Now entering next wave of productivity savings
Next-gen
manufacturing
investments
$600M
Customer
service as top Top-tier productivity
priority to offset inflation,
Cost Synergies
expand margins &
Achieved
unlock fuel for growth
62 Drink in the
possibilities
Significant investments to modernize core processes yielding results
Design-to-Value
Shared services
Data for 2023. Calculated as SG&A excluding transportation & warehousing, marketing,
intangibles amortization.
65 Drink in the
Source: Company reports. Beverage Peers include BUD, KO, MNST, PEP, SAM, STZ, TAP; peer
average presented as an arithmetic mean. possibilities
DISCIPLINED CAPITAL DEPLOYMENT
66 Drink in the
possibilities
Disciplined capital allocation has been a hallmark of KDP value-creation
Accretive Opportunistic
Internal Grow the
partnerships share
Investments dividend
& M&A repurchase
68 Drink in the
possibilities
Our secret ingredients are our culture and our people
We are Challengers and disrupters
70 Drink in the
possibilities
Our Strategy is designed to power
a sustainable cycle of growth
71 Drink in the
possibilities
FINANCIAL OUTLOOK
SUDHANSHU
PRIYADARSHI
CHIEF FINANCIAL OFFICER & PRESIDENT, INTERNATIONAL
72
Our Strategy is designed to power
a sustainable cycle of growth
73 Drink in the
possibilities
Attractive growth and margin opportunity across the enterprise
Vol / Mix
• Operating leverage
Balance
between • Continuous productivity
vol/mix &
Price price
drivers • Lean overheads
2018-2023
Offsets
Long-Term Algorithm
74 Drink in the
possibilities
Productivity to unlock fuel for growth and incremental investment
3-4% ↑
3-4%
ROI-driven
2019 2020 2021 2022 2023 Target 2019 2020 2021 2022 2023 Target 2019 2020 2021 2022 2023 Target
Gross Productivity target calculated as % of Adjusted Cost of Sales and SG&A Transportation and Warehousing Costs.
75 Gross Productivity does not include merger synergies. Drink in the
Target bars are illustrative. possibilities
Robust cash flow generation brings more optionality and flexibility
100% Commensurate
with Large 2023 was the peak year of
Beverage Peers
discretionary supply chain
financing reduction
Accretive Opportunistic
Internal Grow the
partnerships share
Investments dividend
& M&A repurchase
77 Drink in the
possibilities
Ongoing commitment to a strong and optimized balance sheet
6.1x
5.3x
4.5x
3.6x
Merger
2.9x 2.9x 3.1x Long
Target:
< 3.0x Term
Target:
2.0x -2.5x
78 Management leverage ratio is defined as KDP’s total principal amounts of debt less cash and cash equivalents, divided by Adjusted EBITDA. Drink in the
possibilities
TSR enhanced through a growing dividend
and opportunistic buybacks Buybacks
Integration
2018- Period
Dividends 2021 Focus on
deleveraging
$ per share
11%
CAGR $0.83 45% 2022
~11M
shares
$0.78 Dividend
Payout
$0.71 Target
~22M
2023
shares
$0.60 $0.60 $0.60
2024
~38M
to date shares
80 Guidance is stated on a constant currency basis. As guided on 2/22/24, net sales and adjusted EPS Drink in the
outlook excludes an expected 0.5pt currency headwind. possibilities
Set to build on an already formidable financial track record
Results Long-Term
Since Merger Ambition
Mid
Net Sales +6% Single
CAGR Digit
High
EPS +11% Single
CAGR Digit
$11B +
Free Cash Flow Cumulative Optionality
TSR +64%
Cumulative
Top-Tier
81
TSR calculated from 7/9/18 through 3/15/24. Drink in the
Algorithm is stated on a constant currency basis.
possibilities
CLOSING
BOB GAMGORT
CHAIRMAN & CEO
82
Ready for the next chapter
84
APPENDIX
85 Drink in the
possibilities
Reconciliation of Adjusted Diluted EPS
(Unaudited, in millions except per share data)
Pro Form a
Twelve Mon t h s En d ed Twelve Mon t h s En d ed Twelve Mon t h s En d ed Twelve Mon t h s En d ed Twelve Mon t h s En d ed
Twelve Mon t h s En d ed
Decem b er 31, 2019 Decem b er 31, 2020 Decem b er 31, 2021 Decem b er 31, 2022 Decem b er 31, 2023
Decem b er 31, 2018
Dilu t ed Net In com e Dilu t ed Net In com e Dilu t ed Net In com e Dilu t ed Net In com e Dilu t ed Net In com e Dilu t ed
Earn in gs p er At t rib u t ab le Earn in gs p er At t rib u t ab le Earn in gs p er At t rib u t ab le Earn in gs p er At t rib u t ab le Earn in gs p er At t rib u t ab le Earn in gs p er
Net In com e Sh are t o KDP Sh are t o KDP Sh are t o KDP Sh are t o KDP Sh are t o KDP Sh are
Reported $ 1,099 $ 0.78 $ 1,254 $ 0.88 $ 1,325 $ 0.93 $ 2,146 $ 1.50 $ 1,436 $ 1.01 $ 2,181 $ 1.55
Items Affecting Comparability:
Mark to market 56 0.04 3 - - - (44) (0.03) 302 0.21 4 -
Amortization of intangibles 90 0.06 92 0.06 98 0.07 103 0.07 103 0.07 103 0.07
Amortization of deferred financing costs 6 - 9 0.01 8 0.01 5 - 2 - 1 -
Amortization of fair value debt adjustment 16 0.01 20 0.01 18 0.01 14 0.01 15 0.01 14 0.01
Stock compensation 17 0.01 18 0.01 22 0.02 3 - 6 - 11 0.01
Restructuring and integration costs - DPS Merger 127 0.09 186 0.13 150 0.11 155 0.11 131 0.09 - -
Restructuring - 2023 CEO Succession and Associated Realignment - - - - - - - - - - 26 0.02
Productivity 21 0.01 73 0.05 95 0.07 123 0.09 174 0.12 196 0.14
Impairment of intangible assets - - - - 52 0.04 - - 351 0.25 2 -
Impairment on investment - - - - 77 0.05 62 0.04 9 0.01 - -
Transaction costs 5 - 18 0.01 - - 2 - 1 - 2 -
Inventory step-up 2 - 2 - - - - - - - - -
Loss on early extinguishment of debt 10 0.01 9 0.01 3 - 81 0.06 166 0.12 - -
Non-routine legal matters 16 0.01 37 0.02 43 0.03 23 0.02 10 0.01 4 -
COVID-19 - - - - 97 0.07 28 0.02 10 0.01 - -
Gain on sale of equity method investment - - - - - - (400) (0.28) (38) (0.03) - -
Gain on litigation - - - - - - - - (203) (0.14) - -
Malware Incident - - 6 - - - (2) - - - - -
Foundational projects - - - - - - - 3 - - -
Tax reform (7) - - - - - - - - - - -
Change in deferred tax liabilities related to goodwill and other intangible assets - - - - - - (19) (0.01) (80) (0.06) (26) (0.02)
Adjusted $ 1,458 $ 1.04 $ 1,727 $ 1.22 $ 1,988 $ 1.40 $ 2,280 $ 1.60 $ 2,398 $ 1.68 $ 2,518 $ 1.79
86 Drink in the
possibilities
Reconciliation of Free Cash Flow
(Unaudited, in millions)
Net cash provided by operating activities $ 2,474 $ 2,456 $ 2,874 $ 2,837 $ 1,329
Purchases of property, plant and equipment (330) (461) (423) (353) (425)
Proceeds from sales of property, plant and equipment 247 203 122 168 9
Free Cash Flow $ 2,391 $ 2,198 $ 2,573 $ 2,652 $ 913 $ 10,727
87 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 Drink in the
and equipment, and certain items excluded for comparison to prior year periods. possibilities
Reconciliation of Adjusted EBITDA and Management Leverage Ratio
(Unaudited, in millions, except for ratio)
Twelve Mon t h s En d ed Twelve Mon t h s En d ed Twelve Mon t h s En d ed Twelve Mon t h s En d ed Twelve Mon t h s En d ed Twelve Mon t h s En d ed
Decem b er 31, 2018 Decem b er 31, 2019 Decem b er 31, 2020 Decem b er 31, 2021 Decem b er 31, 2022 Decem b er 31, 2023
Net in com e at t rib u t ab le t o KDP $ 1,108 $ 1,254 $ 1,325 $ 2,146 $ 1,436 $ 2,181
Interest expense, net 671 654 604 500 693 496
Provision for income taxes 398 440 428 653 284 576
Depreciation expense 326 358 362 410 399 402
Other amortization - - 158 164 172 181
Amortization of intangibles 121 126 133 134 138 137
EBITDA $ 2,624 $ 2,832 $ 3,010 $ 4,007 $ 3,122 $ 3,973
It em s affect in g com p arab ilit y:
Impairment of intangible assets - - 67 - 477 2
Restructuring - 2023 CEO Succession and Associated Realignment - - - - - 35
Restructuring and integration costs - DPS Merger 170 234 199 202 169 -
Gain on sale of equity-method investment - - - (524) (50) -
Gain on litigation - - - - (271) -
Loss on early extingishment of debt 13 11 4 105 217 -
Impairment of investments and note receivable - - 102 17 12 -
Productivity 32 80 108 138 201 218
Non-routine legal matters 22 48 57 30 13 5
Stock compensation 21 24 27 18 5 17
COVID-19 - - 128 37 14 -
Transaction costs 4 9 - 2 1 2
Foundational projects - - - - 4 -
Malware incident - 8 - (2) - -
Mark to market 72 (45) (28) (57) 150 (8)
Inventory step-up 2 3 - - - -
Adjusted EBITDA $ 2,960 $ 3,204 $ 3,674 $ 3,973 $ 4,064 $ 4,244
As of As of As of As of As of As of
Decem b er 31, 2018 Decem b er 31, 2019 Decem b er 31, 2020 Decem b er 31, 2021 Decem b er 31, 2022 Decem b er 31, 2023
Principal amounts of:
Commercial paper notes $ 1,079 $ 1,246 $ - $ 149 $ 399 $ 2,096
Term loan 2,583 1,380 425 - - -
Senior unsecured notes 12,225 11,975 13,225 11,875 11,743 11,243
Tot al p rin cip al am ou n t s $ 15,887 $ 14,601 $ 13,650 $ 12,024 $ 12,142 $ 13,339
Less: Cash and cash equivalents 83 75 240 567 535 267
Tot al p rin cip al am ou n t s les s cas h an d cas h eq u ivalen t s $ 15,804 $ 14,526 $ 13,410 $ 11,457 $ 11,607 $ 13,072
Decem b er 31, 2023 Man agem en t Leverage Rat io 5.3 4.5 3.6 2.9 2.9 3.1
88 Drink in the
possibilities
Reconciliation of Adjusted EBITDA and Management Leverage Ratio
(Unaudited, in millions, except for ratio)
Pro Form a
Th ree Mon t h s En d ed Twelve Mon t h s En d ed
Q3 2017 Q4 2017 Q1 2018 Q2 2018 Q2 2018
Net in com e at t rib u t ab le t o KDP $ 253 $ 1,074 $ 211 $ 323 $ 1,861
Interest expense, net 165 154 145 170 634
Provision for income taxes 120 (654) 93 95 (346)
Depreciation expense 88 86 78 80 332
Amortization of intangibles 26 31 28 31 116
EBITDA $ 652 $ 691 $ 555 $ 699 $ 2,597
It em s affect in g com p arab ilit y:
Restructuring and integration expenses 15 25 6 33 79
Loss on early extingishment of debt 15 5 2 - 22
Productivity 16 3 22 (5) 36
Non-routine legal matters 1 (3) 2 2 2
Stock compensation 9 11 6 6 32
Transaction costs 1 - - - 1
Mark to market (25) (12) 14 (7) (30)
Adjusted EBITDA $ 684 $ 720 $ 607 $ 728 $ 2,739
89 Drink in the
possibilities
Reconciliation of Adjusted Income from Operations and Adjusted Operating Margin
(Unaudited, in millions, except for ratios)
90 Drink in the
possibilities
Drink in the
possibilities
91