CAMPBELL SOUP CO - FORM 8-K - EX-99.1 - EXHIBIT 99.1

Attached files

file	filename
8-K - 8-K - CAMPBELL SOUP CO	a8-kbenefitssegmentchangeq.htm

Exhibit 99.1

CAMPBELL SOUP COMPANY

Consolidated Statements of Earnings

Recast for the Adoption of Guidance that Changes the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost

(millions, except per share amounts)

(unaudited)



	Three Months Ended		Three Months Ended			Six Months Ended		Three Months Ended			Nine Months Ended		Three Months Ended			Twelve Months Ended
Fiscal 2017	October 30, 2016		January 29, 2017			January 29, 2017		April 30, 2017			April 30, 2017		July 30, 2017			July 30, 2017
Net sales	$	2,202	$	2,171		$	4,373	$	1,853		$	6,226	$	1,664		$	7,890
Costs and expenses
Cost of products sold	1,351		1,360			2,711		1,188			3,899		1,066			4,965
Marketing and selling expenses	230		240			470		212			682		173			855
Administrative expenses	125		141			266		142			408		142			550
Research and development expenses	27		25			52		28			80		31			111
Other expenses / (income)	11		201			212		(15		)	197		(206		)	(9		)
Restructuring charges	1		(1		)	—		—			—		18			18
Total costs and expenses	1,745		1,966			3,711		1,555			5,266		1,224			6,490
Earnings before interest and taxes	457		205			662		298			960		440			1,400
Interest expense	29		29			58		29			87		25			112
Interest income	1		1			2		1			3		2			5
Earnings before taxes	429		177			606		270			876		417			1,293
Taxes on earnings	137		76			213		94			307		99			406
Net earnings	292		101			393		176			569		318			887
Less: Net earnings (loss) attributable to noncontrolling interests	—		—			—		—			—		—			—
Net earnings attributable to Campbell Soup Company	$	292	$	101		$	393	$	176		$	569	$	318		$	887
Per Share — Basic
Net earnings attributable to Campbell Soup Company	$	.95	$	.33		$	1.28	$	.58		$	1.86	$	1.05		$	2.91
Weighted average shares outstanding — basic	308		306			307		304			306		303			305
Per Share — Assuming Dilution
Net earnings attributable to Campbell Soup Company	$	.94	$	.33		$	1.27	$	.58		$	1.85	$	1.04		$	2.89
Weighted average shares outstanding — assuming dilution	310		309			309		306			308		305			307

CAMPBELL SOUP COMPANY

Consolidated Statements of Earnings

Recast for the Adoption of Guidance that Changes the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost

(millions, except per share amounts)

(unaudited)



	Three Months Ended		Three Months Ended			Six Months Ended		Three Months Ended		Nine Months Ended		Three Months Ended			Twelve Months Ended
Fiscal 2016	November 1, 2015		January 31, 2016			January 31, 2016		May 1, 2016		May 1, 2016		July 31, 2016			July 31, 2016
Net sales	$	2,203	$	2,201		$	4,404	$	1,870	$	6,274	$	1,687		$	7,961
Costs and expenses
Cost of products sold	1,378		1,386			2,764		1,183		3,947		1,086			5,033
Marketing and selling expenses	207		228			435		220		655		197			852
Administrative expenses	137		150			287		146		433		142			575
Research and development expenses	24		25			49		28		77		28			105
Other expenses / (income)	121		(11		)	110		23		133		272			405
Restructuring charges	21		9			30		2		32		(1		)	31
Total costs and expenses	1,888		1,787			3,675		1,602		5,277		1,724			7,001
Earnings (loss) before interest and taxes	315		414			729		268		997		(37		)	960
Interest expense	29		28			57		29		86		29			115
Interest income	1		1			2		1		3		1			4
Earnings before taxes	287		387			674		240		914		(65		)	849
Taxes on earnings	93		122			215		55		270		16			286
Net earnings (loss)	194		265			459		185		644		(81		)	563
Less: Net earnings (loss) attributable to noncontrolling interests	—		—			—		—		—		—			—
Net earnings (loss) attributable to Campbell Soup Company	$	194	$	265		$	459	$	185	$	644	$	(81	)	$	563
Per Share — Basic
Net earnings (loss) attributable to Campbell Soup Company	$	.63	$	.85		$	1.48	$	.60	$	2.08	$	(.26	)	$	1.82
Weighted average shares outstanding — basic	310		310			310		309		309		308			309
Per Share — Assuming Dilution
Net earnings (loss) attributable to Campbell Soup Company	$	.62	$	.85		$	1.47	$	.59	$	2.07	$	(.26	)	$	1.81
Weighted average shares outstanding — assuming dilution	312		312			312		311		311		310			311

CAMPBELL SOUP COMPANY

Consolidated Statements of Earnings

Recast for the Adoption of Guidance that Changes the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost

(millions, except per share amounts)

(unaudited)



	Twelve Months Ended
Fiscal 2015	August 2, 2015
Net sales	$	8,082
Costs and expenses
Cost of products sold	5,258
Marketing and selling expenses	872
Administrative expenses	580
Research and development expenses	109
Other expenses / (income)	107
Restructuring charges	102
Total costs and expenses	7,028
Earnings before interest and taxes	1,054
Interest expense	108
Interest income	3
Earnings before taxes	949
Taxes on earnings	283
Net earnings	666
Less: Net earnings (loss) attributable to noncontrolling interests	—
Net earnings attributable to Campbell Soup Company	$	666
Per Share — Basic
Net earnings attributable to Campbell Soup Company	$	2.13
Weighted average shares outstanding — basic	312
Per Share — Assuming Dilution
Net earnings attributable to Campbell Soup Company	$	2.13
Weighted average shares outstanding — assuming dilution	313

CAMPBELL SOUP COMPANY

Segment Information

Recast for Change in Business Segments

(millions)

(unaudited)



	Three Months Ended		Three Months Ended		Six Months Ended		Three Months Ended		Nine Months Ended		Three Months Ended		Twelve Months Ended
Fiscal 2017	October 30, 2016		January 29, 2017		January 29, 2017		April 30, 2017		April 30, 2017		July 30, 2017		July 30, 2017
Net sales
Americas Simple Meals and Beverages	$	1,278	$	1,215	$	2,493	$	966	$	3,459	$	797	$	4,256
Global Biscuits and Snacks	690		696		1,386		639		2,025		642		2,667
Campbell Fresh	234		260		494		248		742		225		967
Total	$	2,202	$	2,171	$	4,373	$	1,853	$	6,226	$	1,664	$	7,890



Earnings before interest and taxes
Americas Simple Meals and Beverages	$	380		$	311		$	691		$	224		$	915		$	196		$	1,111
Global Biscuits and Snacks	115			137			252			100			352			111			463
Campbell Fresh	1			(3		)	(2		)	1			(1		)	(8		)	(9		)
Corporate	(38		)	(241		)	(279		)	(27		)	(306		)	159			(147		)
Restructuring charges	(1		)	1			—			—			—			(18		)	(18		)
Total	$	457		$	205		$	662		$	298		$	960		$	440		$	1,400

CAMPBELL SOUP COMPANY

Segment Information

Recast for Change in Business Segments

(millions)

(unaudited)



	Three Months Ended		Three Months Ended		Six Months Ended		Three Months Ended		Nine Months Ended		Three Months Ended		Twelve Months Ended
Fiscal 2016	November 1, 2015		January 31, 2016		January 31, 2016		May 1, 2016		May 1, 2016		July 31, 2016		July 31, 2016
Net sales
Americas Simple Meals and Beverages	$	1,285	$	1,220	$	2,505	$	983	$	3,488	$	825	$	4,313
Global Biscuits and Snacks	669		699		1,368		624		1,992		639		2,631
Campbell Fresh	249		282		531		263		794		223		1,017
Total	$	2,203	$	2,201	$	4,404	$	1,870	$	6,274	$	1,687	$	7,961



Earnings (loss) before interest and taxes
Americas Simple Meals and Beverages	$	359		$	288		$	647		$	224		$	871		$	189		$	1,060
Global Biscuits and Snacks	118			143			261			87			348			83			431
Campbell Fresh	18			21			39			13			52			8			60
Corporate	(159		)	(29		)	(188		)	(54		)	(242		)	(318		)	(560		)
Restructuring charges	(21		)	(9		)	(30		)	(2		)	(32		)	1			(31		)
Total	$	315		$	414		$	729		$	268		$	997		$	(37	)	$	960

CAMPBELL SOUP COMPANY

Segment Information

Recast for Change in Business Segments

(millions)

(unaudited)



	Twelve Months Ended
Fiscal 2015	August 2, 2015
Net sales
Americas Simple Meals and Beverages	$	4,416
Global Biscuits and Snacks	2,698
Campbell Fresh	968
Total	$	8,082



Earnings before interest and taxes
Americas Simple Meals and Beverages	$	943
Global Biscuits and Snacks	388
Campbell Fresh	61
Corporate	(236		)
Restructuring charges	(102		)
Total	$	1,054

Reconciliation of Fiscal 2017, 2016, and 2015 GAAP to Non-GAAP Financial Measures Recast for the Adoption of Guidance that Changes the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost

We use certain non-GAAP financial measures as defined by the Securities and Exchange Commission in certain communications. These non-GAAP financial measures are measures of performance not defined by accounting principles generally accepted in the United States and should be considered in addition to, not in lieu of, GAAP reported measures. We believe that also presenting certain non-GAAP financial measures provides additional information to facilitate comparison of our historical operating results and trends in our underlying operating results, and provides transparency on how we evaluate our business. We use these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating our performance.

The following items impacted earnings:


(1)	We recognize actuarial gains and losses as of the measurement date, which is our fiscal year end, or more frequently if an interim remeasurement is required. In fiscal 2017, 2016, and 2015, we recognized mark-to-market adjustments in Other expenses / (income) for defined benefit pension and postretirement plans.

(2)

In fiscal 2015, we implemented a new enterprise design and initiatives to reduce costs and to streamline our organizational structure. In fiscal 2017, we expanded these cost savings initiatives by further optimizing our supply chain network, primarily in North America, continuing to evolve our operating model to drive efficiencies, and more fully integrating our recent acquisitions. In fiscal 2017, we recorded Restructuring charges and implementation costs and other related costs in Administrative expenses and in Cost of products sold. In fiscal 2016 and 2015, we recorded Restructuring charges and implementation costs and other related costs in Administrative expenses related to these initiatives. In fiscal 2016, we also recorded a reduction to Restructuring charges related to fiscal 2014 initiatives.

(3)

In the second quarter of fiscal 2017, we performed an interim impairment assessment on the intangible assets of the Bolthouse Farms carrot and carrot ingredients reporting unit and the Garden Fresh Gourmet reporting unit and recorded non-cash impairment charges related to the intangible assets of the reporting units. In the fourth quarter of fiscal 2016, as part of the annual review of intangible assets, we recorded a non-cash impairment charge related to the intangible assets of the Bolthouse Farms carrot and carrot ingredients reporting unit. The charges were included in Other expenses / (income).


(4)	In fiscal 2017, we recorded a tax benefit primarily related to the sale of intercompany notes receivable to a financial institution, which resulted in the recognition of foreign exchange losses on the notes for tax purposes. In addition, we recorded a reduction to interest expense related to premiums and fees received on the sale of the notes.


(5)	In fiscal 2016, we recorded a gain in Other expenses / (income) from a settlement of a claim related to the Kelsen acquisition.

The tables below reconcile financial information, presented in accordance with GAAP, to financial information excluding certain items for fiscal 2017, 2016, and 2015.



Fiscal 2017	Three Months Ended			Three Months Ended			Six Months Ended			Three Months Ended			Nine Months Ended			Three Months Ended			Twelve Months Ended
(millions, except per share amounts)	October 30, 2016			January 29, 2017			January 29, 2017			April 30, 2017			April 30, 2017			July 30, 2017			July 30, 2017
Gross margin, as reported	$	851		$	811		$	1,662		$	665		$	2,327		$	598		$	2,925
Add: Restructuring charges, implementation costs and other related costs (2)	—			—			—			—			—			4			4
Adjusted Gross margin	$	851		$	811		$	1,662		$	665		$	2,327		$	602		$	2,929
Adjusted Gross margin percentage	38.6		%	37.4		%	38.0		%	35.9		%	37.4		%	36.2		%	37.1		%
Marketing and selling expenses, as reported	$	230		$	240		$	470		$	212		$	682		$	173		$	855
Administrative expenses, as reported	$	125		$	141		$	266		$	142		$	408		$	142		$	550
Deduct: Restructuring charges, implementation costs and other related costs (2)	(8		)	—			(11		)	(7		)	(18		)	(18		)	(36		)
Adjusted Administrative expenses	$	117		$	141		$	255		$	135		$	390		$	124		$	514
Research and development expenses, as reported	$	27		$	25		$	52		$	28		$	80		$	31		$	111
Other expenses / (income), as reported	$	11		$	201		$	212		$	(15	)	$	197		$	(206	)	$	(9	)
Add (Deduct): Pension and postretirement benefit mark-to-market adjustments (1)	(20		)	—			(20		)	—			(20		)	198			178
Deduct: Impairment charges (3)	—			(212		)	(212		)	—			(212		)	—			(212		)
Adjusted Other expenses / (income)	$	(9	)	$	(11	)	$	(20	)	$	(15	)	$	(35	)	$	(8	)	$	(43	)
Earnings before interest and taxes, as reported	$	457		$	205		$	662		$	298		$	960		$	440		$	1,400
Add (Deduct): Pension and postretirement benefit mark-to-market adjustments (1)	20			—			20			—			20			(198		)	(178		)
Add: Restructuring charges, implementation costs and other related costs (2)	9			—			11			7			18			40			58
Add: Impairment charges (3)	—			212			212			—			212			—			212
Adjusted Earnings before interest and taxes	$	486		$	417		$	905		$	305		$	1,210		$	282		$	1,492
Interest, net, as reported	$	28		$	28		$	56		$	28		$	84		$	23		$	107
Add: Sale of notes (4)	—			—			—			—			—			6			6
Adjusted Interest, net	$	28		$	28		$	56		$	28		$	84		$	29		$	113
Adjusted Earnings before taxes	$	458		$	389		$	849		$	277		$	1,126		$	253		$	1,379
Taxes on earnings, as reported	$	137		$	76		$	213		$	94		$	307		$	99		$	406
Add (Deduct): Tax benefit (expense) from pension and postretirement benefit mark-to-market adjustments (1)	7			—			7			—			7			(69		)	(62		)
Add: Tax benefit from restructuring charges, implementation costs and other related costs (2)	3			—			4			3			7			14			21
Add: Tax benefit from impairment charges (3)	—			32			32			—			32			—			32
Add: Tax benefit from sale of notes (4)	—			—			—			—			—			50			50
Adjusted Taxes on earnings	$	147		$	108		$	256		$	97		$	353		$	94		$	447
Adjusted effective income tax rate	32.1		%	27.8		%	30.2		%	35.0		%	31.3		%	37.2		%	32.4		%
Net earnings attributable to Campbell Soup Company, as reported	$	292		$	101		$	393		$	176		$	569		$	318		$	887
Add (Deduct): Net adjustment from pension and postretirement benefit mark-to-market adjustments (1)	13			—			13			—			13			(129		)	(116		)
Add: Net adjustment from restructuring charges, implementation costs and other related costs (2)	6			—			7			4			11			26			37
Add: Net adjustment from impairment charges (3)	—			180			180			—			180			—			180
Deduct: Net adjustment from sale of notes (4)	—			—			—			—			—			(56		)	(56		)
Adjusted Net earnings attributable to Campbell Soup Company	$	311		$	281		$	593		$	180		$	773		$	159		$	932



Diluted net earnings per share attributable to Campbell Soup Company, as reported	$	.94	$	.33	$	1.27	$	.58	$	1.85	$	1.04		$	2.89
Add (Deduct): Net adjustment from pension and postretirement benefit mark-to-market adjustments (1)	.04		—		.04		—		.04		(.42		)	(.38		)
Add: Net adjustment from restructuring charges, implementation costs and other related costs (2)	.02		—		.02		.01		.04		.09			.12
Add: Net adjustment from impairment charges (3)	—		.58		.58		—		.58		—			.59
Deduct: Net adjustment from sale of notes (4)	—		—		—		—		—		(.18		)	(.18		)
Adjusted Diluted net earnings per share attributable to Campbell Soup Company*	$	1.00	$	.91	$	1.92	$	.59	$	2.51	$	.52		$	3.04

____________________________________

*The sum of the individual per share amounts may not add due to rounding.



Fiscal 2016	Three Months Ended			Three Months Ended			Six Months Ended			Three Months Ended			Nine Months Ended			Three Months Ended			Twelve Months Ended
(millions, except per share amounts)	November 1, 2015			January 31, 2016			January 31, 2016			May 1, 2016			May 1, 2016			July 31, 2016			July 31, 2016
Gross margin, as reported	$	825		$	815		$	1,640		$	687		$	2,327		$	601		$	2,928
Gross margin percentage, as reported	37.4		%	37.0		%	37.2		%	36.7		%	37.1		%	35.6		%	36.8		%
Marketing and selling expenses, as reported	$	207		$	228		$	435		$	220		$	655		$	197		$	852
Administrative expenses, as reported	$	137		$	150		$	287		$	146		$	433		$	142		$	575
Deduct: Restructuring charges, implementation costs and other related costs (2)	(15		)	(7		)	(22		)	(13		)	(35		)	(12		)	(47		)
Adjusted Administrative expenses	$	122		$	143		$	265		$	133		$	398		$	130		$	528
Research and development expenses, as reported	$	24		$	25		$	49		$	28		$	77		$	28		$	105
Other expenses / (income), as reported	$	121		$	(11	)	$	110		$	23		$	133		$	272		$	405
Add (Deduct): Pension and postretirement benefit mark-to-market adjustments (1)	(128		)	7			(121		)	(54		)	(175		)	(138		)	(313		)
Deduct: Impairment charges (3)	—			—			—			—			—			(141		)	(141		)
Add: Claim settlement (5)	—			—			—			25			25			—			25
Adjusted Other expenses / (income)	$	(7	)	$	(4	)	$	(11	)	$	(6	)	$	(17	)	$	(7	)	$	(24	)
Earnings (loss) before interest and taxes, as reported	$	315		$	414		$	729		$	268		$	997		$	(37	)	$	960
Add (Deduct): Pension and postretirement benefit mark-to-market adjustments (1)	128			(7		)	121			54			175			138			313
Add: Restructuring charges, implementation costs and other related costs (2)	36			16			52			15			67			11			78
Add: Impairment charges (3)	—			—			—			—			—			141			141
Deduct: Claim settlement (5)	—			—			—			(25		)	(25		)	—			(25		)
Adjusted Earnings before interest and taxes	$	479		$	423		$	902		$	312		$	1,214		$	253		$	1,467
Interest, net, as reported	$	28		$	27		$	55		$	28		$	83		$	28		$	111
Adjusted Earnings before taxes	$	451		$	396		$	847		$	284		$	1,131		$	225		$	1,356
Taxes on earnings, as reported	$	93		$	122		$	215		$	55		$	270		$	16		$	286
Add (Deduct): Tax benefit (expense) from pension and postretirement benefit mark-to-market adjustments (1)	48			(3		)	45			20			65			48			113
Add: Tax benefit from restructuring charges, implementation costs and other related costs (2)	13			6			19			6			25			4			29
Add: Tax benefit from impairment charges (3)	—			—			—			—			—			14			14
Adjusted Taxes on earnings	$	154		$	125		$	279		$	81		$	360		$	82		$	442
Adjusted effective income tax rate	34.1		%	31.6		%	32.9		%	28.5		%	31.8		%	36.4		%	32.6		%
Net earnings (loss) attributable to Campbell Soup Company, as reported	$	194		$	265		$	459		$	185		$	644		$	(81	)	$	563
Add (Deduct): Net adjustment from pension and postretirement benefit mark-to-market adjustments (1)	80			(4		)	76			34			110			90			200
Add: Net adjustment from restructuring charges, implementation costs and other related costs (2)	23			10			33			9			42			7			49
Add: Net adjustment from impairment charges (3)	—			—			—			—			—			127			127
Deduct: Net adjustment from claim settlement (5)	—			—			—			(25		)	(25		)	—			(25		)
Adjusted Net earnings attributable to Campbell Soup Company	$	297		$	271		$	568		$	203		$	771		$	143		$	914



Diluted net earnings (loss) per share attributable to Campbell Soup Company, as reported	$	.62	$	.85		$	1.47	$	.59		$	2.07		$	(.26	)	$	1.81
Add (Deduct): Net adjustment from pension and postretirement benefit mark-to-market adjustments (1)	.26		(.01		)	.24		.11			.35			.29			.64
Add: Net adjustment from restructuring charges, implementation costs and other related costs (2)	.07		.03			.11		.03			.14			.02			.16
Add: Net adjustment from impairment charges (3)	—		—			—		—			—			.41			.41
Deduct: Net adjustment from claim settlement (5)	—		—			—		(.08		)	(.08		)	—			(.08		)
Adjusted Diluted net earnings per share attributable to Campbell Soup Company	$	.95	$	.87		$	1.82	$	.65		$	2.48		$	.46		$	2.94



Fiscal 2015	Twelve Months Ended
(millions, except per share amounts)	August 2, 2015
Gross margin, as reported	$	2,824
Gross margin percentage, as reported	34.9		%
Marketing and selling expenses, as reported	$	872
Administrative expenses, as reported	$	580
Deduct: Restructuring charges and implementation costs (2)	(22		)
Adjusted Administrative expenses	$	558
Research and development expenses, as reported	$	109
Other expenses / (income), as reported	$	107
Deduct: Pension and postretirement benefit mark-to-market adjustments (1)	(138		)
Adjusted Other expenses / (income)	$	(31	)
Earnings before interest and taxes, as reported	$	1,054
Add: Pension and postretirement benefit mark-to-market adjustments (1)	138
Add: Restructuring charges and implementation costs (2)	124
Adjusted Earnings before interest and taxes	$	1,316
Interest, net, as reported	$	105
Adjusted Earnings before taxes	$	1,211
Taxes on earnings, as reported	$	283
Add: Tax benefit from pension and postretirement benefit mark-to-market adjustments (1)	51
Add: Tax benefit from restructuring charges and implementation costs (2)	46
Adjusted Taxes on earnings	$	380
Adjusted effective income tax rate	31.4		%
Net earnings attributable to Campbell Soup Company, as reported	$	666
Add: Net adjustment from pension and postretirement benefit mark-to-market adjustments (1)	87
Add: Net adjustment from restructuring charges and implementation costs (2)	78
Adjusted Net earnings attributable to Campbell Soup Company	$	831
Diluted net earnings per share attributable to Campbell Soup Company, as reported	$	2.13
Add: Net adjustment from pension and postretirement benefit mark-to-market adjustments (1)	.28
Add: Net adjustment from restructuring charges and implementation costs (2)	.25
Adjusted Diluted net earnings per share attributable to Campbell Soup Company*	$	2.65

_____________________________________

*The sum of the individual per share amounts may not add due to rounding.

Attached files

Stock widget

Investing forum

CAMPBELL SOUP CO Reports