Overview


Description of the Company:
We manufacture and market food and beverage products, including condiments and
sauces, cheese and dairy, meals, meats, refreshment beverages, coffee, and other
grocery products throughout the world.
We manage and report our operating results through three reportable segments
defined by geographic region: United States, International, and Canada.
See Note 17, Segment Reporting, in Item 1, Financial Statements, for our
financial information by segment.
Items Affecting Comparability of Financial Results
Impairment Losses:
Our results of operations reflect goodwill impairment losses of $265 million and
intangible asset impairment losses of $78 million for the nine months ended
September 25, 2021 compared to goodwill impairment losses of $2.3 billion and
intangible asset impairment losses of $1.1 billion for the nine months ended
September 26, 2020. See Note 8, Goodwill and Intangible Assets, in Item 1,
Financial Statements, for additional information on these impairment losses.
COVID-19 Impacts:
We have been actively monitoring the impact of COVID-19 on our business. During
the nine months ended September 26, 2020, particularly in March and April 2020,
we experienced consolidated net sales growth as higher demand for our retail
products more than offset declines in our foodservice business. During the nine
months ended September 25, 2021, we continued to experience strong retail demand
compared to pre-pandemic periods. However, retail consumption declined when
compared to the comparable 2020 period based on the strong consumer demand early
on in the COVID-19 pandemic, particularly in March and April 2020. In the second
and third quarters of 2021, our foodservice business experienced increased
consumer demand compared to the comparable prior year periods, which were
negatively impacted by the COVID-19 pandemic. We continue to see decreased
foodservice demand in certain parts of our global business, including the United
States and Canada, compared to pre-pandemic periods. COVID-19 and its impacts
are unprecedented and continuously evolving, and the long-term impacts to our
financial condition and results of operations are still uncertain.
See Liquidity and Capital Resources for additional information related to the
impact of COVID-19 on our overall results. For information related to the impact
of COVID-19 on our segment results see Results of Operations by Segment.
Inflation and Supply Chain Impacts:
During the nine months ended September 25, 2021, we experienced higher than
expected commodity costs and supply chain costs, including logistics,
procurement, and manufacturing costs, largely due to inflationary pressures. We
expect this cost inflation to remain elevated through the remainder of 2021 and
to continue into at least the first half of 2022. While these costs have a
negative impact on our results of operations, we are currently managing and
expect to continue to manage the impact of this inflation through pricing
actions and efficiency gains. However, we expect that there could be a
difference between the timing of when these beneficial actions impact our
results of operations and when the cost inflation is incurred. Currently, we
expect to experience high-single-digit gross cost inflation as a percentage of
cost of products sold in the second half of 2021, though this is an estimate and
could change as circumstances evolve.
Additionally, given the increased demand for our products, we have experienced
capacity constraints for certain products when demand has exceeded our current
manufacturing capacity. As discussed in Liquidity and Capital Resources, we are
working to expand capacity through increased capital investments. However, until
these capacity constraints are alleviated, these constraints have the potential
to impact our service levels, market share, financial condition, results of
operations, or cash flows.
While we have not experienced any material labor shortage to date, we have
observed an increasingly competitive labor market. Increased employee turnover,
changes in the availability of our workers, or labor shortages in our supply
chain could result in increased costs and impact our ability to meet consumer
demand, which could negatively affect our financial condition, results of
operations, or cash flows.
Results of Operations
We disclose in this report certain non-GAAP financial measures. These non-GAAP
financial measures assist management in comparing our performance on a
consistent basis for purposes of business decision-making by removing the impact
of certain items that management believes do not directly reflect our underlying
operations. For additional information and reconciliations from our condensed
consolidated financial statements see Non-GAAP Financial Measures.
                                       39
--------------------------------------------------------------------------------

Consolidated Results of Operations
Summary of Results:
                                                   For the Three Months Ended                                         For the Nine Months Ended
                                   September 25,         September 26,                                September 25,         September 26,
                                        2021                  2020                % Change                 2021                 2020                % Change
                                  (in millions, except per share data)                               (in millions, except per share data)
Net sales                         $       6,324          $     6,441                   (1.8) %       $      19,333          $   19,246                    0.5  %
Operating income/(loss)                   1,156                1,147                    0.8  %               3,480                 578                  502.3  %
Net income/(loss)                           736                  598                   23.2  %               1,279                (673)                 289.9  %
Net income/(loss) attributable to
common shareholders                         733                  597                   23.0  %               1,269                (676)                 287.6  %
Diluted EPS                                0.59                 0.49                   20.4  %                1.03               (0.55)                 287.3  %


Net Sales:
                                                       For the Three Months Ended                                         For the Nine Months Ended
                                       September 25,         September 26,                                September 25,         September 26,
                                            2021                  2020                % Change                 2021                 2020                % Change
                                                  (in millions)                                                     (in millions)
Net sales                             $       6,324          $     6,441                   (1.8) %       $      19,333          $   19,246                    0.5  %
Organic Net Sales(a)                          6,260                6,182                    1.3  %              18,566              18,466                    0.5  %


(a)   Organic Net Sales is a non-GAAP financial measure. See the Non-GAAP
Financial Measures section at the end of this item.
Three Months Ended September 25, 2021 Compared to the Three Months Ended
September 26, 2020:
Net sales decreased 1.8% to $6.3 billion for the three months ended
September 25, 2021 compared to $6.4 billion for the three months ended
September 26, 2020, including the unfavorable impact of divestitures (4.0 pp)
and the favorable impact of foreign currency (0.9 pp). Organic Net Sales
increased 1.3% to $6.3 billion for the three months ended September 25, 2021
compared to $6.2 billion for the three months ended September 26, 2020,
primarily driven by higher pricing (1.5 pp), which more than offset unfavorable
volume/mix (0.2 pp). Pricing was higher across all segments, while volume/mix
was unfavorable in our Canada and United States segments and flat in our
International segment.
Nine Months Ended September 25, 2021 Compared to the Nine Months Ended
September 26, 2020:
Net sales increased 0.5% to $19.3 billion for the nine months ended
September 25, 2021 compared to $19.2 billion for the nine months ended
September 26, 2020, including the favorable impact of foreign currency (1.6 pp)
and the unfavorable impact of divestitures (1.6 pp). Organic Net Sales increased
0.5% to $18.6 billion for the nine months ended September 25, 2021 compared to
$18.5 billion for the nine months ended September 26, 2020, driven by higher
pricing (1.5 pp), which more than offset unfavorable volume/mix (1.0 pp).
Pricing was higher across all segments, while volume/mix was unfavorable across
all segments.
Net Income/(Loss):
                                                   For the Three Months Ended                                             For the Nine Months Ended
                                   September 25,         September 26,
                                        2021                  2020                % Change           September 25, 2021        September 26, 2020            % Change
                                              (in millions)                                                          (in millions)
Operating income/(loss)           $       1,156          $     1,147                    0.8  %                 3,480                   578                       502.3  %
Net income/(loss)                           736                  598                   23.2  %                 1,279                  (673)                      289.9  %
Net income/(loss) attributable to
common shareholders                         733                  597                   23.0  %                 1,269                  (676)                      287.6  %
Adjusted EBITDA(a)                        1,479                1,667                  (11.3) %                 4,765                 4,881                        (2.4) %

(a) Adjusted EBITDA is a non-GAAP financial measure. See the Non-GAAP Financial Measures section at the end of this item.


                                       40
--------------------------------------------------------------------------------

Three Months Ended September 25, 2021 Compared to the Three Months Ended
September 26, 2020:
Operating income/(loss) increased to $1.2 billion for the three months ended
September 25, 2021 compared to $1.1 billion for the three months ended
September 26, 2020, primarily driven by a $300 million non-cash goodwill
impairment loss in the prior year period related to the Cheese Transaction, and
efficiency gains, higher Organic Net Sales, and lower general corporate
expenses. These increases to operating income/(loss) more than offset higher
supply chain costs, reflecting inflationary pressure in logistics, procurement,
and manufacturing costs; higher commodity costs, including key commodity (which
we define as dairy, meat, and coffee) and packaging costs; unrealized losses on
commodity hedges in the current year period compared to unrealized gains on
commodity hedges in the prior year period; and the unfavorable impact of
divestitures.
Net income/(loss) increased 23.2% to $736 million for the three months ended
September 25, 2021 compared to $598 million for the three months ended
September 26, 2020. This increase was driven by lower tax expense, favorable
changes in other expense/(income), and the operating income/(loss) factors
discussed above, which more than offset higher interest expense.
•Our effective tax rate for the three months ended September 25, 2021 was an
expense of 16.2% on pre-tax income. Our effective tax rate was impacted by a
favorable geographic mix of pre-tax income in various non-U.S. jurisdictions and
certain favorable net discrete items, primarily the tax impact related to a
business in our International segment that no longer met the held for sale
criteria and the revaluation of our deferred tax balances due to changes in
state tax rates. Our effective tax rate for the three months ended September 26,
2020 was an expense of 34.1% on pre-tax income. Our effective tax rate was
unfavorably impacted by certain net discrete items, primarily the revaluation of
our deferred tax balances due to changes in international tax laws (7.8%) and
non-deductible goodwill impairment (7.1%) related to the Cheese Transaction.
These impacts were partially offset by the reversal of uncertain tax position
reserves in the U.S. and certain state jurisdictions and favorable changes in
estimates of certain 2019 U.S. income and deductions.
•Other expense/(income) was $138 million of income for the three months ended
September 25, 2021 compared to $73 million of income for the three months ended
September 26, 2020. This change was primarily driven by a $26 million net
foreign exchange gain in the third quarter of 2021 compared to a $57 million net
foreign exchange loss in the third quarter of 2020, a $76 million net gain on
sales of businesses in the third quarter of 2021, primarily related to a
business in our International segment that no longer met the held for sale
criteria, and a $10 million increase in net pension and postretirement
non-service benefits as compared to the prior year period. These impacts were
partially offset by a $23 million net loss on derivative activities in the third
quarter of 2021 compared to a $50 million net gain on derivative activities in
the third quarter of 2020 and a $29 million decrease in amortization of prior
service credits as compared to the prior year period.
•Interest expense was $415 million for the three months ended September 25, 2021
compared to $314 million for the three months ended September 26, 2020. This
increase was primarily driven by a $147 million loss on extinguishment of debt
recognized in the current year period in connection with the Q3 2021 Debt
Redemption and the Q3 2021 Repurchases. The remaining change in interest expense
was a decrease compared to the prior year period as our long-term debt balance
was reduced through tender offers, redemptions, repurchases, and repayments.
Adjusted EBITDA decreased 11.3% to $1.5 billion for the three months ended
September 25, 2021 compared to $1.7 billion for the three months ended
September 26, 2020, as lower Adjusted EBITDA in the United States,
International, and Canada segments more than offset lower general corporate
expenses and the favorable impact of foreign currency (0.6 pp).
Nine Months Ended September 25, 2021 Compared to the Nine Months Ended
September 26, 2020:
Operating income/(loss) increased to $3.5 billion for the nine months ended
September 25, 2021 compared to $578 million for the nine months ended
September 26, 2020, primarily driven by lower non-cash impairment losses in the
current year period. Non-cash impairment losses were $343 million for the nine
months ended September 25, 2021 compared to $3.4 billion for the nine months
ended September 26, 2020. The remaining change in operating income/(loss) was a
decrease of $154 million, primarily due to higher supply chain costs, reflecting
inflationary pressure in logistics, procurement, and manufacturing costs; higher
commodity costs, including key commodity and packaging costs; costs relating to
the settlement of the previously disclosed SEC investigation; and the
unfavorable impact of divestitures. These decreases to operating income/(loss)
more than offset efficiency gains, higher Organic Net Sales, unrealized gains on
commodity hedges in the current year period compared to unrealized losses on
commodity hedges in the prior year period, lower depreciation and amortization
expense, lower general corporate expenses, and the favorable impact of foreign
currency.
                                       41
--------------------------------------------------------------------------------

Net income/(loss) increased 289.9% to income of $1.3 billion for the nine months
ended September 25, 2021 compared to a loss of $673 million for the nine months
ended September 26, 2020. This increase was driven by the operating
income/(loss) factors discussed above (primarily lower non-cash impairment
losses in the current year period), which more than offset higher tax expense,
higher interest expense, and unfavorable changes in other expense/(income).
•Our effective tax rate for the nine months ended September 25, 2021 was an
expense of 42.6% on pre-tax income. Our effective tax rate was unfavorably
impacted by certain net discrete items, primarily the tax impact related to the
Nuts Transaction (13.0%), the revaluation of our deferred tax balances due to
changes in international and state tax rates (9.0%), mainly an increase in U.K.
tax rates, and non-deductible goodwill impairments (3.2%). These impacts were
partially offset by a favorable geographic mix of pre-tax income in various
non-U.S. jurisdictions and the impact of certain net discrete items, including
the reversal of uncertain tax position reserves in certain U.S. state and
foreign jurisdictions. Our effective tax rate for the nine months ended
September 26, 2020 was an expense of 163.1% on pre-tax losses. Our effective tax
rate was unfavorably impacted by certain net discrete items, primarily related
to non-deductible goodwill impairments (202.8%) and the revaluation of our
deferred tax balances due to changes in international tax laws. These impacts
were partially offset by the impact of certain net discrete items, including the
favorable impact of establishing certain deferred tax assets for state tax
deductions.
•Interest expense was $1.4 billion for the nine months ended September 25, 2021
compared to $1.1 billion for the nine months ended September 26, 2020. This
increase was primarily driven by a $571 million loss on extinguishment of debt
recognized in the current year period in connection with the 2021 Tender Offers,
the 2021 Debt Redemptions, and the 2021 Repurchases compared to a $109 million
loss on extinguishment of debt recognized in the prior year in connection with
the 2020 Tender Offer and 2020 Debt Redemptions, as well as $22 million of
interest expense related to the $4.0 billion drawn on our Senior Credit Facility
in the first quarter of 2020 and repaid in the second quarter of 2020. The
remaining change in interest expense was a decrease compared to the prior year
period as our long-term debt balance was reduced through tender offers,
redemptions, repurchases, and repayments.
•Other expense/(income) was $191 million of income for the nine months ended
September 25, 2021 compared to $232 million of income for the nine months ended
September 26, 2020. This change was primarily driven by a $54 million net loss
on derivative activities in 2021 compared to a $77 million net gain on
derivative activities in 2020, and an $87 million decrease in amortization of
prior service credits as compared to the prior year period. These impacts were
partially offset by a $56 million net foreign exchange gain in 2021 compared to
an $81 million net foreign exchange loss in 2020, a $31 million increase in net
pension and postretirement non-service benefits as compared to the prior year
period, and an $11 million net gain on sales of businesses in 2021 compared to a
$2 million net loss on sales of businesses in 2020.
Adjusted EBITDA decreased 2.4% to $4.8 billion for the nine months ended
September 25, 2021 compared to $4.9 billion for the nine months ended
September 26, 2020, including the favorable impact of foreign currency (1.2 pp).
Lower Adjusted EBITDA in the United States more than offset lower general
corporate expenses and Adjusted EBITDA growth in our Canada and International
segments.
Diluted EPS:
                                                  For the Three Months Ended                                        For the Nine Months Ended
                                   September 25,        September 26,                               September 25,        September 26,
                                       2021                  2020                % Change                2021                 2020                % Change
                                  (in millions, except per share data)
Diluted EPS                       $       0.59          $      0.49                   20.4  %       $      1.03          $     (0.55)                 287.3  %
Adjusted EPS(a)                           0.65                 0.70                   (7.1) %              2.15                 2.09                    2.9  %

(a) Adjusted EPS is a non-GAAP financial measure. See the Non-GAAP Financial Measures section at the end of this item.


                                       42
--------------------------------------------------------------------------------

Three Months Ended September 25, 2021 Compared to the Three Months Ended
September 26, 2020:
Diluted EPS increased 20.4% to $0.59 for the three months ended September 25,
2021 compared to $0.49 for the three months ended September 26, 2020, primarily
driven by the net income/(loss) factors discussed above.
                                                                               For the Three Months Ended
                                                                              September 26,
                                                    September 25, 2021             2020             $ Change             % Change
Diluted EPS                                        $       0.59               $      0.49          $   0.10                   20.4  %
Restructuring activities                                   0.01                      0.01                 -

Unrealized losses/(gains) on commodity hedges              0.02                     (0.04)             0.06
Impairment losses                                             -                      0.24             (0.24)

Losses/(gains) on sale of business(a)                     (0.06)                        -             (0.06)
Debt prepayment and extinguishment costs                   0.09                         -              0.09

Adjusted EPS(a)                                    $       0.65               $      0.70          $  (0.05)                  (7.1) %

Key drivers of change in Adjusted EPS(b):
Results of operations                                                                              $  (0.09)
Results of divested operations                                                                        (0.03)
Interest expense                                                                                       0.02
Other expense/(income)                                                                                (0.01)
Effective tax rate                                                                                     0.06
                                                                                                   $  (0.05)


(a) Includes a gain on the remeasurement of a disposal group that was
reclassified as held and used in the third quarter of 2021. See Note 4,
Acquisitions and Divestitures, in Item 1, Financial Statements, for additional
information.
(b)   Adjusted EPS is a non-GAAP financial measure. See the Non-GAAP Financial
Measures section at the end of this item.
Adjusted EPS decreased 7.1% to $0.65 for the three months ended September 25,
2021 compared to $0.70 for the three months ended September 26, 2020 primarily
due to lower Adjusted EBITDA, higher equity award compensation expense, and
unfavorable changes in other expense/(income), which more than offset lower
taxes on adjusted earnings and lower interest expense.
                                       43
--------------------------------------------------------------------------------

Nine Months Ended September 25, 2021 Compared to the Nine Months Ended
September 26, 2020:
Diluted EPS increased 287.3% to earnings of $1.03 for the nine months ended
September 25, 2021 compared to a loss of $0.55 for the nine months ended
September 26, 2020 primarily driven by the net income/(loss) factors discussed
above.
                                                                               For the Nine Months Ended
                                                                              September 26,
                                                    September 25, 2021             2020             $ Change             % Change
Diluted EPS                                        $       1.03               $     (0.55)         $   1.58                  287.3  %
Restructuring activities                                   0.03                      0.01              0.02

Unrealized losses/(gains) on commodity hedges             (0.01)                     0.03             (0.04)
Impairment losses                                          0.26                      2.60             (2.34)
Certain non-ordinary course legal and regulatory
matters                                                    0.05                         -              0.05
Losses/(gains) on sale of business(a)                      0.23                         -              0.23
Debt prepayment and extinguishment costs                   0.37                      0.07              0.30
Discrete income tax items                                  0.19                     (0.07)             0.26
Adjusted EPS(a)                                    $       2.15               $      2.09          $   0.06                    2.9  %

Key drivers of change in Adjusted EPS(b):
Results of operations                                                                              $  (0.03)
Results of divested operations                                                                        (0.04)
Interest expense                                                                                       0.05
Other expense/(income)                                                                                (0.04)
Effective tax rate                                                                                     0.14
Effect of dilutive equity awards(c)                                                                   (0.02)
                                                                                                   $   0.06


(a) Includes a gain on the remeasurement of a disposal group that was
reclassified as held and used in the third quarter of 2021. See Note 4,
Acquisitions and Divestitures, in Item 1, Financial Statements, for additional
information.
(b)   Adjusted EPS is a non-GAAP financial measure. See the Non-GAAP Financial
Measures section at the end of this item.
(c)   Represents the impact of excluding the dilutive effects of equity awards
for the nine months ended September 26, 2020 as their inclusion would have had
an anti-dilutive effect on EPS due to net losses attributable to common
shareholders for the same period.
Adjusted EPS increased 2.9% to $2.15 for the nine months ended September 25,
2021 compared to $2.09 for the nine months ended September 26, 2020 primarily
driven by lower taxes on adjusted earnings, lower interest expense, and lower
depreciation and amortization costs, which more than offset lower Adjusted
EBITDA, unfavorable changes in other expense/(income), and higher equity award
compensation expense.
Results of Operations by Segment
Management evaluates segment performance based on several factors, including net
sales, Organic Net Sales, and Segment Adjusted EBITDA. Segment Adjusted EBITDA
is defined as net income/(loss) from continuing operations before interest
expense, other expense/(income), provision for/(benefit from) income taxes, and
depreciation and amortization (excluding restructuring activities); in addition
to these adjustments, we exclude, when they occur, the impacts of restructuring
activities, deal costs, unrealized gains/(losses) on commodity hedges (the
unrealized gains and losses are recorded in general corporate expenses until
realized; once realized, the gains and losses are recorded in the applicable
segment's operating results), impairment losses, certain non-ordinary course
legal and regulatory matters, and equity award compensation expense (excluding
restructuring activities). Segment Adjusted EBITDA is a tool that can assist
management and investors in comparing our performance on a consistent basis by
removing the impact of certain items that management believes do not directly
reflect our underlying operations.
Under highly inflationary accounting, the financial statements of a subsidiary
are remeasured into our reporting currency (U.S. dollars) based on the legally
available exchange rate at which we expect to settle the underlying
transactions. Exchange gains and losses from the remeasurement of monetary
assets and liabilities are reflected in net income/(loss), rather than
accumulated other comprehensive income/(losses) on the condensed consolidated
balance sheet, until such time as the economy is no longer considered highly
inflationary. The exchange gains and losses from remeasurement are recorded in
current net income and are classified within other expense/(income), as
nonmonetary currency devaluation. See Note 2, Significant Accounting Policies,
to the consolidated financial statements in our Annual Report on Form 10-K for
the year ended December 26, 2020, for additional information.
                                       44
--------------------------------------------------------------------------------

Net Sales:
                                                          For the Three Months Ended                  For the Nine Months Ended
                                                      September 25,         September 26,         September 25,         September 26,
                                                          2021                   2020                  2021                 2020
                                                                                      (in millions)
Net sales:
United States                                       $        4,521          $     4,710          $      13,867          $   14,122
International                                                1,383                1,325                  4,190               3,931
Canada                                                         420                  406                  1,276               1,193
Total net sales                                     $        6,324          $     6,441          $      19,333          $   19,246


Organic Net Sales:
                                                              For the Three Months Ended                  For the Nine Months Ended
                                                          September 25,         September 26,         September 25,         September 26,
                                                              2021                   2020                  2021                 2020
                                                                                          (in millions)
Organic Net Sales(a):
United States                                           $        4,521          $     4,464          $      13,421          $   13,377
International                                                    1,344                1,314                  3,970               3,900
Canada                                                             395                  404                  1,175               1,189
Total Organic Net Sales                                 $        6,260          $     6,182          $      18,566          $   18,466

(a) Organic Net Sales is a non-GAAP financial measure. See the Non-GAAP Financial Measures section at the end of this item. Drivers of the changes in net sales and Organic Net Sales for the three and nine months ended September 25, 2021 compared to the three and nine months ended September 26, 2020 were:


                                                                                           Acquisitions and          Organic Net
                                                 Net Sales             Currency              Divestitures               Sales               Price  

Volume/Mix


For the Three Months Ended
United States                                          (4.0) %              0.0 pp                   (5.3) pp               1.3  %            1.4 pp              (0.1) pp
International                                           4.4  %              2.6 pp                   (0.4) pp               2.2  %            2.2 pp                0.0 pp
Canada                                                  3.4  %              5.7 pp                   (0.4) pp              (1.9) %            0.2 pp              (2.1) pp
Kraft Heinz                                            (1.8) %              0.9 pp                   (4.0) pp               1.3  %            1.5 pp              (0.2) pp


                                                                                           Acquisitions and          Organic Net
                                                 Net Sales             Currency              Divestitures               Sales               Price  

Volume/Mix


For the Nine Months Ended
United States                                          (1.8) %              0.0 pp                   (2.1) pp               0.3  %            1.3 pp              (1.0) pp
International                                           6.6  %              5.0 pp                   (0.2) pp               1.8  %            2.1 pp              (0.3) pp
Canada                                                  7.0  %              8.3 pp                   (0.1) pp              (1.2) %            2.2 pp              (3.4) pp
Kraft Heinz                                             0.5  %              1.6 pp                   (1.6) pp               0.5  %            1.5 pp              (1.0) pp


                                       45

--------------------------------------------------------------------------------

Adjusted EBITDA:
                                                         For the Three Months Ended                   For the Nine Months Ended
                                                     September 25,         September 26,         September 25,         September 26,
                                                         2021                   2020                  2021                  2020
                                                                                     (in millions)
Segment Adjusted EBITDA:
United States                                      $        1,173          $     1,363          $       3,827          $     4,050
International                                                 252                  277                    821                  797
Canada                                                        100                  103                    304                  268
General corporate expenses                                    (46)                 (76)                  (187)                (234)
Depreciation and amortization (excluding
restructuring activities)                                    (228)                (232)                  (677)                (722)
Restructuring activities                                      (15)                  (8)                   (52)                 (12)
Deal costs                                                     (2)                  (9)                    (8)                  (9)
Unrealized gains/(losses) on commodity hedges                 (27)                  70                     12                  (47)
Impairment losses                                               -                 (300)                  (343)              (3,399)
Certain non-ordinary course legal and regulatory
matters                                                         -                    -                    (62)                   -
Equity award compensation expense (excluding
restructuring activities)                                     (51)                 (41)                  (155)                (114)
Operating income/(loss)                                     1,156                1,147                  3,480                  578
Interest expense                                              415                  314                  1,443                1,066
Other expense/(income)                                       (138)                 (73)                  (191)                (232)
Income/(loss) before income taxes                  $          879          $       906          $       2,228          $      (256)


United States:
                                                        For the Three Months Ended                                         For the Nine Months Ended
                                        September 25,         September 26,                                September 25,         September 26,
                                             2021                  2020                % Change                 2021                 2020                % Change
                                                   (in millions)                                                     (in millions)
Net sales                              $       4,521          $     4,710                   (4.0) %       $      13,867          $   14,122                   (1.8) %
Organic Net Sales(a)                           4,521                4,464                    1.3  %              13,421              13,377                    0.3  %
Segment Adjusted EBITDA                        1,173                1,363                  (14.0) %               3,827               4,050                   (5.5) %


(a)   Organic Net Sales is a non-GAAP financial measure. See the Non-GAAP
Financial Measures section at the end of this item.
Three Months Ended September 25, 2021 Compared to the Three Months Ended
September 26, 2020:
Net sales decreased 4.0% to $4.5 billion for the three months ended
September 25, 2021 compared to $4.7 billion for the three months ended
September 26, 2020, including the unfavorable impact of divestitures (5.3 pp).
Organic Net Sales increased 1.3% to $4.5 billion for the three months ended
September 25, 2021 compared to $4.5 billion for the three months ended
September 26, 2020, driven by higher pricing (1.4 pp), which more than offset
unfavorable volume/mix (0.1 pp). Higher pricing was primarily driven by
increases to reflect inflation-justified pricing. Unfavorable volume/mix was
primarily due to unfavorable changes in retail inventory levels and
extraordinary COVID-19-related retail takeaway in the prior year period, which
more than offset higher foodservice sales in the current year period.
Segment Adjusted EBITDA decreased 14.0% to $1.2 billion for the three months
ended September 25, 2021 compared to $1.4 billion for the three months ended
September 26, 2020, as higher commodity costs, including key commodity and
packaging costs; higher supply chain costs, reflecting inflationary pressure in
logistics, procurement, and manufacturing costs; the impact of the Nuts
Transaction; and unfavorable mix more than offset higher pricing and efficiency
gains.
                                       46
--------------------------------------------------------------------------------

Nine Months Ended September 25, 2021 Compared to the Nine Months Ended
September 26, 2020:
Net sales decreased 1.8% to $13.9 billion for the nine months ended
September 25, 2021 compared to $14.1 billion for the nine months ended
September 26, 2020, including the unfavorable impact of divestitures (2.1 pp).
Organic Net Sales increased 0.3% to $13.4 billion for the nine months ended
September 25, 2021 compared to $13.4 billion for the nine months ended
September 26, 2020, driven by higher pricing (1.3 pp), which more than offset
unfavorable volume/mix (1.0 pp). Higher pricing was primarily driven by
increases to reflect inflation-justified pricing. Unfavorable volume/mix was
primarily due to extraordinary COVID-19-related retail takeaway and the negative
impact from exiting the McCafé licensing agreement, both in the prior year
period, which more than offset higher foodservice sales and favorable changes in
retail inventory levels versus the prior year period.
Segment Adjusted EBITDA decreased 5.5% to $3.8 billion for the nine months ended
September 25, 2021 compared to $4.1 billion for the nine months ended
September 26, 2020, as higher supply chain costs, reflecting inflationary
pressure in logistics, procurement, and manufacturing costs, higher commodity
costs, including key commodity and packaging costs, the impact of the Nuts
Transaction, and lower volume more than offset higher pricing and efficiency
gains.
International:
                                                        For the Three Months Ended                                         For the Nine Months Ended
                                        September 25,         September 26,                                September 25,        September 26,
                                             2021                  2020                % Change                2021                  2020                % Change
                                                   (in millions)                                                     (in millions)
Net sales                              $       1,383          $     1,325                    4.4  %       $      4,190          $     3,931                    6.6  %
Organic Net Sales(a)                           1,344                1,314                    2.2  %              3,970                3,900                    1.8  %
Segment Adjusted EBITDA                          252                  277                   (9.1) %                821                  797                    3.0  %


(a)  Organic Net Sales is a non-GAAP financial measure. See the Non-GAAP
Financial Measures section at the end of this item.
Three Months Ended September 25, 2021 Compared to the Three Months Ended
September 26, 2020:
Net sales increased 4.4% to $1.4 billion for the three months ended
September 25, 2021 compared to $1.3 billion for the three months ended
September 26, 2020, including the favorable impact of foreign currency (2.6 pp)
and the unfavorable impact of divestitures (0.4 pp). Organic Net Sales increased
2.2% to $1.3 billion for the three months ended September 25, 2021 compared to
$1.3 billion for the three months ended September 26, 2020, driven by higher
pricing (2.2 pp), while volume/mix was flat. Higher pricing included increases
across markets. Flat volume/mix was primarily due to declines in China, which
offset higher foodservice sales in the current year period.
Segment Adjusted EBITDA decreased 9.1% to $252 million for the three months
ended September 25, 2021 compared to $277 million for the three months ended
September 26, 2020, primarily due to higher supply chain costs, reflecting
inflationary pressure in manufacturing, procurement, and logistics; higher
commodity costs; and declines in China, which more than offset efficiency gains,
higher pricing, and the favorable impact of foreign currency (2.2 pp).
Nine Months Ended September 25, 2021 Compared to the Nine Months Ended
September 26, 2020:
Net sales increased 6.6% to $4.2 billion for the nine months ended September 25,
2021 compared to $3.9 billion for the nine months ended September 26, 2020,
including the favorable impact of foreign currency (5.0 pp) and the unfavorable
impact of divestitures (0.2 pp). Organic Net Sales increased 1.8% to $4.0
billion for the nine months ended September 25, 2021 compared to $3.9 billion
for the nine months ended September 26, 2020, driven by higher pricing (2.1 pp),
which more than offset unfavorable volume/mix (0.3 pp). Higher pricing included
increases across markets. Unfavorable volume/mix was primarily due to
extraordinary COVID-19-related retail takeaway in the prior year period and
declines in China, which more than offset higher foodservice sales in the
current year period.
Segment Adjusted EBITDA increased 3.0% to $821 million for the nine months ended
September 25, 2021 compared to $797 million for the nine months ended
September 26, 2020, primarily driven by efficiency gains, higher pricing, and
the favorable impact of foreign currency (5.0 pp), which more than offset higher
supply chain costs, reflecting inflationary pressure in procurement,
manufacturing, and logistics; higher commodity costs; and lower volume.
                                       47
--------------------------------------------------------------------------------
Canada:
                                                        For the Three Months Ended                                          For the Nine Months Ended
                                        September 25,          September 26,                                September 25,        September 26,
                                             2021                  2020                 % Change                2021                  2020                % Change
                                                   (in millions)                                                      (in millions)
Net sales                              $         420          $        406                    3.4  %       $      1,276          $     1,193                    7.0  %
Organic Net Sales(a)                             395                   404                   (1.9) %              1,175                1,189                   (1.2) %
Segment Adjusted EBITDA                          100                   103                   (2.1) %                304                  268                   13.4  %


(a)  Organic Net Sales is a non-GAAP financial measure. See the Non-GAAP
Financial Measures section at the end of this item.
Three Months Ended September 25, 2021 Compared to the Three Months Ended
September 26, 2020:
Net sales increased 3.4% to $420 million for the three months ended
September 25, 2021 compared to $406 million for the three months ended
September 26, 2020 including the favorable impact of foreign currency (5.7 pp)
and the unfavorable impact of divestitures (0.4 pp). Organic Net Sales decreased
1.9% to $395 million for the three months ended September 25, 2021 compared to
$404 million for the three months ended September 26, 2020, due to unfavorable
volume/mix (2.1 pp), which more than offset higher pricing (0.2 pp). Unfavorable
volume/mix was primarily due to extraordinary COVID-19-related retail takeaway
in the prior year period, which more than offset higher foodservice sales in the
current year period. Pricing was higher primarily driven by increases in
foodservice and condiments and sauces due, in part, to inflation, which more
than offset higher promotional costs versus the prior year.
Segment Adjusted EBITDA decreased 2.1% to $100 million for the three months
ended September 25, 2021 compared to $103 million for the three months ended
September 26, 2020, primarily due to higher supply chain costs, reflecting
inflationary pressure in procurement and manufacturing, and lower volume, which
more than offset efficiency gains and the favorable impact of foreign currency
(5.3 pp).
Nine Months Ended September 25, 2021 Compared to the Nine Months Ended
September 26, 2020:
Net sales increased 7.0% to $1.3 billion for the nine months ended September 25,
2021 compared to $1.2 billion for the nine months ended September 26, 2020
including the favorable impact of foreign currency (8.3 pp) and the unfavorable
impact of divestitures (0.1 pp). Organic Net Sales decreased 1.2% to $1.2
billion for the nine months ended September 25, 2021 compared to $1.2 billion
for the nine months ended September 26, 2020, due to unfavorable volume/mix (3.4
pp), which more than offset higher pricing (2.2 pp). Unfavorable volume/mix was
primarily due to extraordinary COVID-19-related retail takeaway in the prior
year period, which more than offset higher foodservice sales in the current year
period. Pricing was higher primarily driven by increases in foodservice and
condiments and sauces due, in part, to inflation.
Segment Adjusted EBITDA increased 13.4% to $304 million for the nine months
ended September 25, 2021 compared to $268 million for the nine months ended
September 26, 2020, primarily driven by efficiency gains, higher pricing, and
the favorable impact of foreign currency (9.0 pp), which more than offset lower
volume and higher supply chain costs, reflecting inflationary pressure in
manufacturing, procurement, and logistics.
Liquidity and Capital Resources
In February 2020, Fitch Ratings ("Fitch") and S&P Global Ratings ("S&P")
downgraded our long-term credit rating from BBB- to BB+. These downgrades
adversely affect our ability to access the commercial paper market. In addition,
we could experience an increase in interest costs as a result of the downgrades.
These downgrades do not constitute a default or event of default under any of
our debt instruments. Limitations on or elimination of our ability to access the
commercial paper program may require us to borrow under the Senior Credit
Facility, if necessary to meet liquidity needs. Our ability to borrow under the
Senior Credit Facility is not affected by the downgrades. As of the date of this
filing, our long-term debt is rated BB+ by both Fitch and S&P and Baa3 by
Moody's Investor Services, Inc. ("Moody's"), with a positive outlook from Fitch
and a stable outlook from Moody's and S&P.
We believe that cash generated from our operating activities and Senior Credit
Facility will provide sufficient liquidity to meet our working capital needs,
repayments of long-term debt, future contractual obligations, payment of our
anticipated quarterly dividends, planned capital expenditures, restructuring
expenditures, and contributions to our postemployment benefit plans for the next
12 months and to fund our announced acquisitions. An additional potential source
of liquidity is access to capital markets. We intend to use our cash on hand for
daily funding requirements.
                                       48
--------------------------------------------------------------------------------

In the second quarter of 2021, we received approximately $3.4 billion of cash
consideration following the closing of the Nuts Transaction. In connection with
the Nuts Transaction, we paid approximately $525 million of cash taxes in the
third quarter of 2021, and we expect to pay additional cash taxes of
approximately $175 million in the fourth quarter of 2021, primarily to U.S.
federal and state tax authorities. We primarily utilized the post-tax
transaction proceeds, along with cash on hand, to fund opportunistic repayments
of long-term debt, including the Q2 2021 Tender Offers, the Q3 2021 Debt
Redemption, and the Q3 2021 Repurchases. See Note 15, Commitments,
Contingencies, and Debt, in Item 1, Financial Statements, for additional
information on these debt transactions.
Cash Flow Activity for the Nine Months Ended September 25, 2021 Compared to the
Nine Months Ended September 26, 2020:
Net Cash Provided by/Used for Operating Activities:
Net cash provided by operating activities was $2.4 billion for the nine months
ended September 25, 2021 compared to $3.3 billion for the nine months ended
September 26, 2020. This decrease was primarily driven by higher cash tax
payments on divestitures in 2021 related to the Nuts Transaction, higher cash
outflows for variable compensation in 2021 compared to 2020, higher cash
outflows from increased promotional activity versus the prior year period, and
lower Adjusted EBITDA. These impacts were partially offset by lower cash
outflows for inventories and favorable changes in accounts payable compared to
the prior year, largely due to the timing of purchases and favorable payment
terms.
Net Cash Provided by/Used for Investing Activities:
Net cash provided by investing activities was $2.7 billion for the nine months
ended September 25, 2021 compared to net cash used for investing activities of
$362 million for the nine months ended September 26, 2020. This change was
primarily driven by proceeds from the Nuts Transaction in the current year,
partially offset by higher capital expenditures in 2021 compared to 2020. We
expect 2021 capital expenditures to be approximately $1.0 billion as compared to
2020 capital expenditures of $596 million. This increase is primarily due to
increased capital investments, largely for capacity expansion, and the COVID-19
pandemic, which caused delays in our planned 2020 projects and spend. Given the
continuing COVID-19 pandemic, our estimates of 2021 capital expenditures are
subject to change.
Net Cash Provided by/Used for Financing Activities:
Net cash used for financing activities was $6.3 billion for the nine months
ended September 25, 2021 compared to $2.5 billion for the nine months ended
September 26, 2020. This change was primarily due to prior year proceeds from
issuance of the 2020 Notes and higher debt prepayment and extinguishment costs
as well as higher cash outflows related to equity awards in 2021 compared to
2020. These impacts were partially offset by lower repayments of long-term debt
in the current year. See Note 15, Commitments, Contingencies, and Debt, in Item
1, Financial Statements, for additional information on our debt repayments and
2020 Notes.
Cash Held by International Subsidiaries:
Of the $2.3 billion cash and cash equivalents on our condensed consolidated
balance sheet at September 25, 2021, $1.2 billion was held by international
subsidiaries.
Subsequent to January 1, 2018, we consider the unremitted earnings of certain
international subsidiaries that impose local country taxes on dividends to be
indefinitely reinvested. For those undistributed earnings considered to be
indefinitely reinvested, our intent is to reinvest these funds in our
international operations, and our current plans do not demonstrate a need to
repatriate the accumulated earnings to fund our U.S. cash requirements. The
amount of unrecognized deferred tax liabilities for local country withholding
taxes that would be owed related to our 2018 through 2021 accumulated earnings
of certain international subsidiaries is approximately $55 million.
Our undistributed historic earnings in foreign subsidiaries through December 30,
2017 are currently not considered to be indefinitely reinvested. Related to
these undistributed historic earnings, we had recorded a deferred tax liability
of approximately $20 million on approximately $350 million of historic earnings
at September 25, 2021 and a deferred tax liability of approximately $20 million
on approximately $300 million of historic earnings at December 26, 2020. The
deferred tax liability relates to local withholding taxes that will be owed when
this cash is distributed.
Trade Payables Programs:
In order to manage our cash flow and related liquidity, we work with our
suppliers to optimize our terms and conditions, which include the extension of
payment terms. Our current payment terms with our suppliers, which we deem to be
commercially reasonable, generally range from 0 to 200 days. We also maintain
agreements with third party administrators that allow participating suppliers to
track payment obligations from us, and, at the sole discretion of the supplier,
sell one or more of those payment obligations to participating financial
institutions. We have no economic interest in a supplier's decision to enter
into these agreements and no direct financial relationship with the financial
institutions. Our obligations to our suppliers, including amounts due and
scheduled payment terms, are not impacted. Supplier participation in these
agreements is voluntary. We estimate that the amounts outstanding under these
programs were $785 million at September 25, 2021 and $740 million at
December 26, 2020.
                                       49
--------------------------------------------------------------------------------

Borrowing Arrangements:
We maintain our Senior Credit Facility, which, following the execution of the
Amendment in October 2020 and the 2021 Extension Agreement in April 2021,
provides aggregate commitments of $4.1 billion through July 6, 2023 and
$4.0 billion through July 6, 2025. Subject to certain conditions, we may
increase the amount of revolving commitments and/or add additional tranches of
term loans in a combined aggregate amount of up to $900 million.
In the first quarter of 2020, as a precautionary measure to preserve financial
flexibility in light of the uncertainty in the global economy resulting from the
COVID-19 pandemic, we borrowed $4.0 billion under our Senior Credit Facility. We
repaid the full $4.0 billion during the second quarter of 2020. No amounts were
drawn on our Senior Credit Facility at September 25, 2021, at December 26, 2020,
or during the nine months ended September 25, 2021.
The Senior Credit Facility contains representations, warranties, and covenants
that are typical for these types of facilities and could upon the occurrence of
certain events of default restrict our ability to access our Senior Credit
Facility. We were in compliance with all financial covenants during the nine
months ended September 25, 2021.
Long-Term Debt:
Our long-term debt, including the current portion, was $24.0 billion at
September 25, 2021 and $28.3 billion at December 26, 2020. This decrease was
primarily related to the approximately $2.3 billion aggregate principal amount
of senior notes that were validly tendered and accepted in connection with the
2021 Tender Offers, the $1.2 billion aggregate principal amount of senior notes
redeemed in connection with the 2021 Debt Redemptions, the approximately $428
million aggregate principal amount of senior notes repurchased in connection
with the 2021 Repurchases, the $111 million aggregate principal amount of senior
notes that were repaid at maturity in February 2021, and the $34 million
aggregate principal amount of senior notes that were repaid at maturity in
September 2021. We used cash on hand to fund the Q1 2021 Tender Offer, the Q2
2021 Debt Redemption, and the Q2 2021 Repurchases and to pay fees and expenses
in connection therewith. We used proceeds from the Nuts Transaction along with
cash on hand to fund the Q2 2021 Tender Offers, the Q3 2021 Debt Redemption, and
the Q3 2021 Repurchases and to pay fees and expenses in connection therewith.
In the fourth quarter of 2021, we also used cash on hand to repurchase
approximately $44 million of certain of our senior notes due in February 2040,
July 2045, and June 2046 under a Rule 10b5-1 plan.
We have aggregate principal amounts of senior notes of approximately $6 million
maturing in March 2022, approximately $631 million maturing in June 2022, and
approximately $315 million maturing in August 2022.
We may from time to time seek to retire or purchase our outstanding debt through
redemptions, tender offers, cash purchases, prepayments, refinancing, exchange
offers, open market or privately-negotiated transactions, Rule 10b5-1 plans, or
otherwise.
In September 2020, we entered into the Cheese Transaction, which includes
approximately $3.2 billion of cash consideration. The Cheese Transaction is
expected to close in the fourth quarter of 2021, subject to customary closing
conditions, including regulatory approvals. We expect to use post-tax
transaction proceeds from the Cheese Transaction, along with cash generated from
our operating activities, to support our capital allocation priorities,
including investments in the business and opportunistic repayments of long-term
debt. See Note 4, Acquisitions and Divestitures, in Item 1, Financial
Statements, for additional information on the Cheese Transaction.
Our long-term debt contains customary representations, covenants, and events of
default. We were in compliance with all financial covenants during the nine
months ended September 25, 2021.
See Note 15, Commitments, Contingencies, and Debt, in Item 1, Financial
Statements, for additional information on our long-term debt activity in 2021
and Note 18, Debt, to the consolidated financial statements in our Annual Report
on Form 10-K for the year ended December 26, 2020 for additional information on
our borrowing arrangements and long-term debt.
Supplemental Guarantor Information:
The Kraft Heinz Company (as the "Parent Guarantor") fully and unconditionally
guarantees all the senior unsecured registered notes (collectively, the "KHFC
Senior Notes") issued by KHFC, our 100% owned operating subsidiary (the
"Guarantee"). See Note 15, Commitments, Contingencies, and Debt, in Item 1,
Financial Statements, and Note 18, Debt, to the consolidated financial
statements in our Annual Report on Form 10-K for the year ended December 26,
2020 for additional descriptions of these guarantees.
The payment of the principal, premium, and interest on the KHFC Senior Notes is
fully and unconditionally guaranteed on a senior unsecured basis by the Parent
Guarantor, pursuant to the terms and conditions of the applicable indenture.
None of the Parent Guarantor's subsidiaries guarantee the KHFC Senior Notes.
                                       50
--------------------------------------------------------------------------------

The Guarantee is the Parent Guarantor's senior unsecured obligation and is: (i)
pari passu in right of payment with all of the Parent Guarantor's existing and
future senior indebtedness; (ii) senior in right of payment to all of the Parent
Guarantor's future subordinated indebtedness; (iii) effectively subordinated to
all of the Parent Guarantor's existing and future secured indebtedness to the
extent of the value of the assets secured by that indebtedness; and (iv)
effectively subordinated to all existing and future indebtedness and other
liabilities of the Parent Guarantor's subsidiaries.
The KHFC Senior Notes are obligations exclusively of KHFC and the Parent
Guarantor and not of any of the Parent Guarantor's other subsidiaries.
Substantially all of the Parent Guarantor's operations are conducted through its
subsidiaries. The Parent Guarantor's other subsidiaries are separate legal
entities that have no obligation to pay any amounts due under the KHFC Senior
Notes or to make any funds available therefor, whether by dividends, loans, or
other payments. Except to the extent the Parent Guarantor is a creditor with
recognized claims against its subsidiaries, all claims of creditors (including
trade creditors) and holders of preferred stock, if any, of its subsidiaries
will have priority with respect to the assets of such subsidiaries over its
claims (and therefore the claims of its creditors, including holders of the KHFC
Senior Notes). Consequently, the KHFC Senior Notes are structurally subordinated
to all liabilities of the Parent Guarantor's subsidiaries and any subsidiaries
that it may in the future acquire or establish. The obligations of the Parent
Guarantor will terminate and be of no further force or effect in the following
circumstances: (i) (a) KHFC's exercise of its legal defeasance option or, except
in the case of a guarantee of any direct or indirect parent of KHFC, covenant
defeasance option in accordance with the applicable indenture, or KHFC's
obligations under the applicable indenture have been discharged in accordance
with the terms of the applicable indenture or (b) as specified in a supplemental
indenture to the applicable indenture; and (ii) the Parent Guarantor has
delivered to the trustee an officer's certificate and an opinion of counsel,
each stating that all conditions precedent provided for in the applicable
indenture have been complied with. The Guarantee is limited by its terms to an
amount not to exceed the maximum amount that can be guaranteed by the Parent
Guarantor without rendering the Guarantee voidable under applicable law relating
to fraudulent conveyance or fraudulent transfer or similar laws affecting the
rights of creditors generally.
The following tables present summarized financial information for the Parent
Guarantor and KHFC (as subsidiary issuer of the KHFC Senior Notes) (together,
the "Obligor Group"), on a combined basis after the elimination of all
intercompany balances and transactions between the Parent Guarantor and
subsidiary issuer and investments in any subsidiary that is a non-guarantor.
Summarized Statement of Income
                                                                                  For the Nine
                                                                                  Months Ended
                                                                                  September 25,
                                                                                      2021
Net sales                                                                       $       12,943
Gross profit(a)                                                                          4,720
Goodwill impairment losses                                                                 230

Intercompany service fees and other recharges                                            2,875
Operating income/(loss)                                                                    849
Equity in earnings/(losses) of subsidiaries                                              1,674
Net income/(loss)                                                                        1,269
Net income/(loss) attributable to common shareholders                                    1,269


(a)  For the nine months ended September 25, 2021, the Obligor Group recorded
$335 million of net sales to the non-guarantor subsidiaries and $23 million of
purchases from the non-guarantor subsidiaries.
                                       51
--------------------------------------------------------------------------------

Summarized Balance Sheets


                                                                  September 25,
                                                                       2021               December 26, 2020
ASSETS
Current assets                                                   $       6,443          $            6,978
Current assets due from affiliates(a)                                    2,765                       3,233
Non-current assets                                                       5,393                       5,562
Goodwill                                                                 8,860                      10,510
Intangible assets, net                                                   2,252                       2,475
Non-current assets due from affiliates(b)                                  207                         207

LIABILITIES


Current liabilities                                              $       5,182          $            4,611
Current liabilities due to affiliates(a)                                 5,610                       5,160
Non-current liabilities                                                 25,137                      30,251
Non-current liabilities due to affiliates(b)                               637                       2,000


(a)  Represents receivables and short-term lending due from and payables and
short-term lending due to non-guarantor subsidiaries.
(b)  Represents long-term lending due from and long-term borrowings due to
non-guarantor subsidiaries.
Commodity Trends
We purchase and use large quantities of commodities, including dairy products,
meat products, coffee beans, nuts, tomatoes, potatoes, soybean and vegetable
oils, sugar and other sweeteners, corn products, wheat products, and cocoa
products, to manufacture our products. In addition, we purchase and use
significant quantities of resins, metals, and cardboard to package our products,
and we use natural gas, electricity, and diesel fuel in the manufacturing and
distribution of our products. We continuously monitor worldwide supply and cost
trends of these commodities.
Following the closing of the Nuts Transaction in the second quarter of 2021, our
purchase and use of nuts has significantly decreased. As such, we no longer
consider nuts to be one of our key commodities in the United States and Canada.
We define our key commodities in the United States and Canada as dairy, meat,
and coffee. During the nine months ended September 25, 2021, we experienced cost
increases for meat and coffee, while costs for dairy decreased. We also
experienced cost increases for packaging materials due to market demand. We
anticipate higher commodity costs for the remainder of 2021 and to continue into
at least the first half of 2022 due to inflationary pressures. We manage
commodity cost volatility primarily through pricing and risk management
strategies. As a result of these risk management strategies, our commodity costs
may not immediately correlate with market price trends.
See our Annual Report on Form 10-K for the year ended December 26, 2020 for
additional information on how we manage commodity costs.
Off-Balance Sheet Arrangements and Aggregate Contractual Obligations
During the nine months ended September 25, 2021, we completed the 2021 Tender
Offers, 2021 Repurchases, and the 2021 Debt Redemptions, which reduced our
long-term debt maturing in 2023, 2025, 2026, and thereafter. See Note 15,
Commitments, Contingencies, and Debt, in Item 1, Financial Statements, for
additional information. Additionally, in the third quarter of 2021, we entered
into a financing lease with a future minimum lease commitment of approximately
$375 million. This 15-year lease has not yet commenced. We expect to take
control of the leased asset in the third quarter of 2022. There were no other
material changes to our off-balance sheet arrangements or aggregate contractual
obligations from those disclosed in our Annual Report on Form 10-K for the year
ended December 26, 2020.
Equity and Dividends
We paid common stock dividends of $1.5 billion for the nine months ended
September 25, 2021 and $1.5 billion for the nine months ended September 26,
2020. Additionally, in the fourth quarter of 2021, our Board of Directors
declared a cash dividend of $0.40 per share of common stock, which is payable on
December 17, 2021 to shareholders of record on November 26, 2021.
The declaration of dividends is subject to the discretion of our Board of
Directors and depends on various factors, including our net income, financial
condition, cash requirements, future prospects, and other factors that our Board
of Directors deems relevant to its analysis and decision making.
                                       52
--------------------------------------------------------------------------------

Critical Accounting Estimates
Our significant accounting policies are described in Note 2, Significant
Accounting Policies, to the consolidated financial statements in our Annual
Report on Form 10-K for the year ended December 26, 2020.
We prepare our condensed consolidated financial statements in conformity with
U.S. GAAP. The preparation of these financial statements requires the use of
estimates, judgments, and assumptions. Our critical accounting estimates and
assumptions related to goodwill and intangible assets are described below. See
Item 7, Management's Discussion and Analysis of Financial Condition and Results
of Operations, in our Annual Report on Form 10-K for the year ended December 26,
2020 for a discussion of our other critical accounting estimates and
assumptions.
Goodwill and Intangible Assets:
As of September 25, 2021, we maintain 14 reporting units, nine of which comprise
our goodwill balance. These nine reporting units had an aggregate goodwill
carrying amount of $31.4 billion at September 25, 2021. Our indefinite-lived
intangible asset balance primarily consists of a number of individual brands,
which had an aggregate carrying amount of $40.7 billion as of September 25,
2021.
We test our reporting units and brands for impairment annually as of the first
day of our second quarter, or more frequently if events or circumstances
indicate it is more likely than not that the fair value of a reporting unit or
brand is less than its carrying amount. Such events and circumstances could
include a sustained decrease in our market capitalization, increased competition
or unexpected loss of market share, increased input costs beyond projections
(for example due to regulatory or industry changes), disposals of significant
brands or components of our business, unexpected business disruptions (for
example due to a natural disaster, pandemic, or loss of a customer, supplier, or
other significant business relationship), unexpected significant declines in
operating results, significant adverse changes in the markets in which we
operate, or changes in management strategy. We test reporting units for
impairment by comparing the estimated fair value of each reporting unit with its
carrying amount. We test brands for impairment by comparing the estimated fair
value of each brand with its carrying amount. If the carrying amount of a
reporting unit or brand exceeds its estimated fair value, we record an
impairment loss based on the difference between fair value and carrying amount,
in the case of reporting units, not to exceed to the associated carrying amount
of goodwill.
Fair value determinations require considerable judgment and are sensitive to
changes in underlying assumptions, estimates, and market factors. Estimating the
fair value of individual reporting units and brands requires us to make
assumptions and estimates regarding our future plans, as well as industry,
economic, and regulatory conditions. These assumptions and estimates include
estimated future annual net cash flows, income tax considerations, discount
rates, growth rates, royalty rates, contributory asset charges, and other market
factors. If current expectations of future growth rates and margins are not met,
if market factors outside of our control, such as discount rates, income tax
rates, foreign currency exchange rates, or any factors that could be affected by
COVID-19, change, or if management's expectations or plans otherwise change,
including updates to our long-term operating plans, then one or more of our
reporting units or brands might become impaired in the future. Additionally, any
decisions to divest certain non-strategic assets could lead to the impairment of
one or more of our reporting units or brands in the future.
In 2020 and continuing into 2021, the COVID-19 pandemic produced and has
continued to produce a short-term beneficial financial impact to our
consolidated results. Retail sales have increased compared to pre-pandemic
periods due to higher than anticipated consumer demand for our products. The
foodservice channel, however, has experienced a negative impact from prolonged
social distancing mandates limiting access to and capacity at away-from-home
establishments for a longer period of time than was expected when they were
originally put in place. Our Canada Foodservice reporting unit is the most
exposed of our reporting units to the long-term impacts to away-from-home
establishments as it is our only standalone foodservice reporting unit. While
our other reporting units have varying levels of exposure to the foodservice
channel, they also have exposure to the retail channel, which offsets some of
the risk associated with the potential long-term impacts of shifts in net sales
between retail and away-from-home establishments. Our Canada Foodservice
reporting unit was impaired during our 2020 annual impairment test, reflecting
our best estimate at that time of the future outlook and risks of this business.
The Canada Foodservice reporting unit maintains an aggregate goodwill carrying
amount of approximately $156 million as of September 25, 2021. A number of
factors could result in further future impairments of our foodservice
businesses, including but not limited to: mandates around closures of dining
rooms in restaurants, distancing of people within establishments resulting in
fewer customers, the total number of restaurant closures, forthcoming changes in
consumer preferences or regulatory requirements over product formats (e.g.,
table top packaging vs. single serve packaging), and consumer trends of
dining-in versus dining-out. Given the evolving nature of and uncertainty driven
by the COVID-19 pandemic, we will continue to evaluate the impact on our
reporting units as adverse changes to these assumptions could result in future
impairments.
                                       53
--------------------------------------------------------------------------------

As we consider the ongoing impact of the COVID-19 pandemic with regard to our
indefinite-lived intangible assets, a number of factors could have a future
adverse impact on our brands, including changes in consumer and consumption
trends in both the short and long term, the extent of government mandates to
shelter in place, total number of restaurant closures, economic declines, and
reductions in consumer discretionary income. We have seen an increase in our
retail business, as compared to pre-pandemic levels, in the short term that has
more than offset declines in our foodservice business over the same period. Our
brands are generally common across both the retail and foodservice businesses
and the fair value of our brands are subject to a similar mix of positive and
negative factors. Given the evolving nature and uncertainty driven by the
COVID-19 pandemic, we will continue to evaluate the impact on our brands.
As detailed in Note 8, Goodwill and Intangible Assets, in Item 1, Financial
Statements, we recorded impairment losses related to goodwill and
indefinite-lived intangible assets. Our reporting units and brands that were
impaired were written down to their respective fair values resulting in zero
excess fair value over carrying amount as of the applicable impairment test
dates. Accordingly, these and other reporting units and brands that have 20% or
less excess fair value over carrying amount as of the 2021 annual impairment
testing date have a heightened risk of future impairments if any assumptions,
estimates, or market factors change in the future.
Reporting units with 20% or less fair value over carrying amount had an
aggregate goodwill carrying amount of $28.3 billion as of the 2021 annual
impairment test date and included: ESA, KSB, MFC, Canada Retail, Canada
Foodservice, and Puerto Rico. Reporting units with between 20-50% fair value
over carrying amount had an aggregate goodwill carrying amount of $2.2 billion
as of the 2021 annual impairment test date and included Northern Europe and
Asia. The Continental Europe reporting unit had a fair value over carrying
amount in excess of 50% and a goodwill carrying amount of $961 million as of the
2021 annual impairment test date. Our reporting units that have less than 3%
excess fair value over carrying amount as of the 2021 annual impairment test
date are considered at a heightened risk of future impairments and include our
Canada Retail and Puerto Rico reporting units, which had an aggregate goodwill
carrying amount of $1.4 billion.
Brands with 20% or less fair value over carrying amount had an aggregate
carrying amount after impairment of $22.5 billion as of the 2021 annual
impairment test date and included: Kraft, Oscar Mayer, Velveeta, Miracle Whip,
Lunchables, Ore-Ida, Maxwell House, Classico, Cool Whip, Jet Puffed, Plasmon,
and Wattie's. The aggregate carrying amount of brands with fair value over
carrying amount between 20-50% was $6.5 billion as of the 2021 annual impairment
test date. Although the remaining brands, with a carrying amount of $11.8
billion, have more than 50% excess fair value over carrying amount as of the
2021 annual impairment testing date, these amounts are also associated with the
2013 Heinz Acquisition and the 2015 Merger and are recorded on the condensed
consolidated balance sheet at their estimated acquisition date fair values.
Therefore, if any assumptions, estimates, or market factors change in the
future, these amounts are also susceptible to impairments. Our brands that have
less than 3% excess fair value over carrying amount as of the 2021 annual
impairment test date are considered at a heightened risk of future impairments
and include our Kraft, Miracle Whip, Ore-Ida, Maxwell House, Classico, and
Plasmon brands, which had an aggregate carrying amount of $15.4 billion.
We generally utilize the discounted cash flow method under the income approach
to estimate the fair value of our reporting units. Some of the more significant
assumptions inherent in estimating the fair values include the estimated future
annual net cash flows for each reporting unit (including net sales, cost of
products sold, SG&A, depreciation and amortization, working capital, and capital
expenditures), income tax rates, long-term growth rates, and a discount rate
that appropriately reflects the risks inherent in each future cash flow stream.
We selected the assumptions used in the financial forecasts using historical
data, supplemented by current and anticipated market conditions, estimated
product category growth rates, management's plans, and guideline companies.
We utilize the excess earnings method under the income approach to estimate the
fair value of certain of our largest brands. Some of the more significant
assumptions inherent in estimating the fair values include the estimated future
annual net cash flows for each brand (including net sales, cost of products
sold, and SG&A), contributory asset charges, income tax considerations,
long-term growth rates, a discount rate that reflects the level of risk
associated with the future earnings attributable to the brand, and management's
intent to invest in the brand indefinitely. We selected the assumptions used in
the financial forecasts using historical data, supplemented by current and
anticipated market conditions, estimated product category growth rates,
management's plans, and guideline companies.
We utilize the relief from royalty method under the income approach to estimate
the fair value of our remaining brands. Some of the more significant assumptions
inherent in estimating the fair values include the estimated future annual net
sales for each brand, royalty rates (as a percentage of net sales that would
hypothetically be charged by a licensor of the brand to an unrelated licensee),
income tax considerations, long-term growth rates, a discount rate that reflects
the level of risk associated with the future cost savings attributable to the
brand, and management's intent to invest in the brand indefinitely. We selected
the assumptions used in the financial forecasts using historical data,
supplemented by current and anticipated market conditions, estimated product
category growth rates, management's plans, and guideline companies.
                                       54
--------------------------------------------------------------------------------

As detailed in Note 4, Acquisitions and Divestitures, in Item 1, Financial
Statements, in the third quarter of 2020, we entered into the Cheese Transaction
for total consideration of approximately $3.34 billion. The total consideration
includes approximately $1.59 billion attributed to the Kraft and Velveeta
licenses that we will grant to Lactalis and approximately $140 million
attributed to the Cracker Barrel license that Lactalis will grant to us, the
amounts of which were based on the estimated fair values of the licensed portion
of each brand. We utilized the excess earnings method under the income approach
to estimate the fair value of the licensed portion of the Kraft brand and the
relief from royalty method under the income approach to estimate the fair value
of the licensed portions of the Velveeta brand and the Cracker Barrel brand.
Some of the more significant assumptions inherent in estimating these fair
values include the estimated future annual net sales and net cash flows for each
brand, contributory asset charges, royalty rates (as a percentage of net sales
that would hypothetically be charged by a licensor of the brand to an unrelated
licensee), income tax considerations, long-term growth rates, and a discount
rate that reflects the level of risk associated with the future earnings
attributable to each brand. We selected the assumptions used in the financial
forecasts using historical data, supplemented by current and anticipated market
conditions, estimated product category growth rates, and guideline companies. In
the second quarter of 2021, we assessed the fair value less costs to sell of the
net assets of the Cheese Disposal Group and recorded an estimated pre-tax loss
on sale of business of approximately $27 million, which was recognized in other
expense/(income). As of September 25, 2021, we assessed the fair value less
costs to sell of the net assets of the Cheese Disposal Group, and no additional
pre-tax loss on sale of business was recorded.
At the time the licensed rights are granted, we will reassess the remaining fair
value of the retained portions of the Kraft and Velveeta brands and may record a
charge to reduce the intangible asset carrying amounts to reflect the lower
future cash flows expected to be generated after monetization of the licensed
portion of each brand. If the Cheese Transaction had closed in the third quarter
of 2021, we would have recorded an indefinite-lived intangible asset non-cash
impairment loss of approximately $1.25 billion. The actual impairment loss will
depend upon the excess fair value, if any, over carrying amount for each brand
at the time we grant the perpetual licenses, which will be on the closing date
of the Cheese Transaction. Changes in the fair value of the retained and
licensed portions of each brand will impact the amount of any potential charges
and the amount of license income that will be recognized, which, at this time,
we would not expect to exceed the fair value of the perpetual licenses.
The discount rates, long-term growth rates, and royalty rates used to estimate
the fair values of our reporting units and our brands with 20% or less excess
fair value over carrying amount, as well as the goodwill or brand carrying
amounts, as of the 2021 annual impairment test date for each reporting unit or
brand, were as follows:

                            Goodwill or Brand                    Discount Rate                            Long-Term Growth Rate                            Royalty Rate
                             Carrying Amount
                              (in billions)               Minimum                Maximum               Minimum              Maximum                Minimum                Maximum
Reporting units             $         28.3                       6.5  %               7.0  %                1.0  %               1.5  %
Brands
(excess earnings method)              16.3                       7.0  %               7.2  %                0.8  %               1.5  %
Brands
(relief from royalty
method)                                6.2                       7.0  %               7.5  %                0.5  %               2.0  %                   5.0  %              20.0  %


Assumptions used in impairment testing are made at a point in time and require
significant judgment; therefore, they are subject to change based on the facts
and circumstances present at each annual and interim impairment test date.
Additionally, these assumptions are generally interdependent and do not change
in isolation. However, as it is reasonably possible that changes in assumptions
could occur, as a sensitivity measure, we have presented the estimated effects
of isolated changes in discount rates, long-term growth rates, and royalty rates
on the fair values of our reporting units and brands with 20% or less excess
fair value over carrying amount. These estimated changes in fair value are not
necessarily representative of the actual impairment that would be recorded in
the event of a fair value decline.
                                       55
--------------------------------------------------------------------------------

If we had changed the assumptions used to estimate the fair value of our
reporting units and brands with 20% or less excess fair value over carrying
amount, as of the 2021 annual impairment test date for each of these reporting
units and brands, these isolated changes, which are reasonably possible to
occur, would have led to the following increase/(decrease) in the aggregate fair
value of these reporting units and brands (in billions):
                                           Discount Rate                      Long-Term Growth Rate                        Royalty Rate
                                           50-Basis-Point                         25-Basis-Point                         100-Basis-Point
                                    Increase            Decrease           Increase            Decrease            Increase             Decrease
Reporting units                   $     (5.6)         $     6.8          $      3.2          $    (2.9)
Brands (excess earnings method)         (1.2)               1.4                 0.5               (0.5)
Brands (relief from royalty
method)                                 (0.5)               0.7                 0.2               (0.2)         $     0.6             $    (0.6)


Definite-lived intangible assets are amortized on a straight-line basis over the
estimated periods benefited. We review definite-lived intangible assets for
impairment when conditions exist that indicate the carrying amount of the assets
may not be recoverable. Such conditions could include significant adverse
changes in the business climate, current-period operating or cash flow losses,
significant declines in forecasted operations, or a current expectation that an
asset group will be disposed of before the end of its useful life. We perform
undiscounted operating cash flow analyses to determine if an impairment exists.
When testing for impairment of definite-lived intangible assets held for use, we
group assets at the lowest level for which cash flows are separately
identifiable. If an impairment is determined to exist, the loss is calculated
based on estimated fair value. Impairment losses on definite-lived intangible
assets to be disposed of, if any, are based on the estimated proceeds to be
received, less costs of disposal.
See Note 8, Goodwill and Intangible Assets, in Item 1, Financial Statements, for
our impairment testing results.
New Accounting Pronouncements
See Note 3, New Accounting Standards, in Item 1, Financial Statements, for a
discussion of new accounting pronouncements.
Contingencies
See Note 15, Commitments, Contingencies, and Debt, in Item 1, Financial
Statements, for a discussion of our contingencies.
Non-GAAP Financial Measures
The non-GAAP financial measures we provide in this report should be viewed in
addition to, and not as an alternative for, results prepared in accordance with
U.S. GAAP.
To supplement the condensed consolidated financial statements prepared in
accordance with U.S. GAAP, we have presented Organic Net Sales, Adjusted EBITDA,
and Adjusted EPS, which are considered non-GAAP financial measures. The non-GAAP
financial measures presented may differ from similarly titled non-GAAP financial
measures presented by other companies, and other companies may not define these
non-GAAP financial measures in the same way. These measures are not substitutes
for their comparable U.S. GAAP financial measures, such as net sales, net
income/(loss), diluted EPS, or other measures prescribed by U.S. GAAP, and there
are limitations to using non-GAAP financial measures.
Management uses these non-GAAP financial measures to assist in comparing our
performance on a consistent basis for purposes of business decision making by
removing the impact of certain items that management believes do not directly
reflect our underlying operations. Management believes that presenting our
non-GAAP financial measures (i.e., Organic Net Sales, Adjusted EBITDA, and
Adjusted EPS) is useful to investors because it (i) provides investors with
meaningful supplemental information regarding financial performance by excluding
certain items, (ii) permits investors to view performance using the same tools
that management uses to budget, make operating and strategic decisions, and
evaluate historical performance, and (iii) otherwise provides supplemental
information that may be useful to investors in evaluating our results. We
believe that the presentation of these non-GAAP financial measures, when
considered together with the corresponding U.S. GAAP financial measures and the
reconciliations to those measures, provides investors with additional
understanding of the factors and trends affecting our business than could be
obtained absent these disclosures.
Organic Net Sales is defined as net sales excluding, when they occur, the impact
of currency, acquisitions and divestitures, and a 53rd week of shipments. We
calculate the impact of currency on net sales by holding exchange rates constant
at the previous year's exchange rate, with the exception of highly inflationary
subsidiaries, for which we calculate the previous year's results using the
current year's exchange rate. Organic Net Sales is a tool that can assist
management and investors in comparing our performance on a consistent basis by
removing the impact of certain items that management believes do not directly
reflect our underlying operations.
                                       56
--------------------------------------------------------------------------------

Adjusted EBITDA is defined as net income/(loss) from continuing operations
before interest expense, other expense/(income), provision for/(benefit from)
income taxes, and depreciation and amortization (excluding restructuring
activities); in addition to these adjustments, we exclude, when they occur, the
impacts of restructuring activities, deal costs, unrealized losses/(gains) on
commodity hedges, impairment losses, certain non-ordinary course legal and
regulatory matters, and equity award compensation expense (excluding
restructuring activities). Adjusted EBITDA is a tool that can assist management
and investors in comparing our performance on a consistent basis by removing the
impact of certain items that management believes do not directly reflect our
underlying operations. In the second quarter of 2021, we revised the definition
of Adjusted EBITDA to adjust for the impact of certain legal and regulatory
matters arising outside the ordinary course of our business, as management
believes such matters, when they occur, do not directly reflect our underlying
operations.
Adjusted EPS is defined as diluted earnings per share excluding, when they
occur, the impacts of restructuring activities, deal costs, unrealized
losses/(gains) on commodity hedges, impairment losses, certain non-ordinary
course legal and regulatory matters, losses/(gains) on the sale of a business,
other losses/(gains) related to acquisitions and divestitures (e.g., tax and
hedging impacts), nonmonetary currency devaluation (e.g., remeasurement gains
and losses), debt prepayment and extinguishment costs, and certain significant
discrete income tax items (e.g., U.S. and non-U.S. tax reform), and including,
when they occur, adjustments to reflect preferred stock dividend payments on an
accrual basis. We believe Adjusted EPS provides important comparability of
underlying operating results, allowing investors and management to assess
operating performance on a consistent basis. In the second quarter of 2021, we
revised the definition of Adjusted EPS to adjust for the impact of certain legal
and regulatory matters arising outside the ordinary course of our business and
certain significant discrete income tax items beyond U.S. tax reform, as
management believes such matters, when they occur, do not directly reflect our
underlying operations.
                                       57
--------------------------------------------------------------------------------

                            The Kraft Heinz Company
                Reconciliation of Net Sales to Organic Net Sales
                             (dollars in millions)
                                  (Unaudited)
                                                                             Acquisitions and         Organic Net
                                        Net Sales          Currency            Divestitures              Sales              Price            Volume/Mix
Three Months Ended September 25, 2021
United States                         $    4,521          $      -          $              -          $   4,521
International                              1,383                39                         -              1,344
Canada                                       420                25                         -                395
Kraft Heinz                           $    6,324          $     64          $              -          $   6,260

Three Months Ended September 26, 2020
United States                         $    4,710          $      -          $            246          $   4,464
International                              1,325                 6                         5              1,314
Canada                                       406                 -                         2                404
Kraft Heinz                           $    6,441          $      6          $            253          $   6,182


Year-over-year growth rates
United States                   (4.0) %      0.0 pp       (5.3) pp      1.3  %      1.4 pp       (0.1) pp
International                    4.4  %      2.6 pp       (0.4) pp      2.2  %      2.2 pp         0.0 pp
Canada                           3.4  %      5.7 pp       (0.4) pp     (1.9) %      0.2 pp       (2.1) pp
Kraft Heinz                     (1.8) %      0.9 pp       (4.0) pp      1.3  %      1.5 pp       (0.2) pp


                                       58

--------------------------------------------------------------------------------

                            The Kraft Heinz Company
                Reconciliation of Net Sales to Organic Net Sales
                             (dollars in millions)
                                  (Unaudited)
                                                                             Acquisitions and          Organic Net
                                       Net Sales           Currency            Divestitures               Sales              Price            Volume/Mix
Nine Months Ended September 25, 2021
United States                         $  13,867          $       -          $            446          $   13,421
International                             4,190                211                         9               3,970
Canada                                    1,276                100                         1               1,175
Kraft Heinz                           $  19,333          $     311          $            456          $   18,566

Nine Months Ended September 26, 2020
United States                         $  14,122          $       -          $            745          $   13,377
International                             3,931                 17                        14               3,900
Canada                                    1,193                  -                         4               1,189
Kraft Heinz                           $  19,246          $      17          $            763          $   18,466


Year-over-year growth rates
United States                   (1.8) %      0.0 pp       (2.1) pp      0.3  %      1.3 pp       (1.0) pp
International                    6.6  %      5.0 pp       (0.2) pp      1.8  %      2.1 pp       (0.3) pp
Canada                           7.0  %      8.3 pp       (0.1) pp     (1.2) %      2.2 pp       (3.4) pp
Kraft Heinz                      0.5  %      1.6 pp       (1.6) pp      0.5  %      1.5 pp       (1.0) pp


                                       59

--------------------------------------------------------------------------------

                            The Kraft Heinz Company
             Reconciliation of Net Income/(Loss) to Adjusted EBITDA
                                 (in millions)
                                  (Unaudited)
                                                          For the Three Months Ended                   For the Nine Months Ended
                                                      September 25,         September 26,         September 25,         September 26,
                                                          2021                   2020                  2021                  2020
Net income/(loss)                                   $          736          $       598          $       1,279          $      (673)
Interest expense                                               415                  314                  1,443                1,066
Other expense/(income)                                        (138)                 (73)                  (191)                (232)
Provision for/(benefit from) income taxes                      143                  308                    949                  417
Operating income/(loss)                                      1,156                1,147                  3,480                  578
Depreciation and amortization (excluding
restructuring activities)                                      228                  232                    677                  722
Restructuring activities                                        15                    8                     52                   12
Deal costs                                                       2                    9                      8                    9
Unrealized losses/(gains) on commodity hedges                   27                  (70)                   (12)                  47
Impairment losses                                                -                  300                    343                3,399
Certain non-ordinary course legal and regulatory
matters                                                          -                    -                     62                    -
Equity award compensation expense (excluding
restructuring activities)                                       51                   41                    155                  114
Adjusted EBITDA                                     $        1,479          $     1,667          $       4,765          $     4,881



                                       60

--------------------------------------------------------------------------------


                            The Kraft Heinz Company
                 Reconciliation of Diluted EPS to Adjusted EPS
                                  (Unaudited)
                                                        For the Three Months Ended                  For the Nine Months Ended
                                                    September 25,         September 26,         September 25,        September 26,
                                                        2021                   2020                 2021                  2020
Diluted EPS                                       $         0.59          $

0.49 $ 1.03 $ (0.55) Restructuring activities(a)

                                 0.01                 0.01                  0.03                 0.01

Unrealized losses/(gains) on commodity hedges(b)            0.02                (0.04)                (0.01)                0.03
Impairment losses(c)                                           -                 0.24                  0.26                 2.60
Certain non-ordinary course legal and regulatory
matters(d)                                                     -                    -                  0.05                    -
Losses/(gains) on sale of business(e)                      (0.06)                   -                  0.23                    -
Debt prepayment and extinguishment costs(f)                 0.09                    -                  0.37                 0.07
Certain significant discrete income tax items(g)               -                    -                  0.19                (0.07)
Adjusted EPS                                      $         0.65          $      0.70          $       2.15          $      2.09


(a)  Gross expenses included in restructuring activities were $15 million
($12 million after-tax) for the three months and $52 million ($40 million
after-tax) for the nine months ended September 25, 2021 and $9 million
($7 million after tax) for the three months and $13 million ($10 million
after-tax) for the nine months ended September 26, 2020 and were recorded in the
following income statement line items:
•Cost of products sold included expenses of $4 million for the nine months ended
September 25, 2021 and income of $3 million for the three months and $4 million
for the nine months ended September 26, 2020; and
•SG&A included expenses of $15 million for the three months and $48 million for
the nine months ended September 25, 2021 and $11 million for the three months
and $16 million for the nine months ended September 26, 2020.
•Other expense/(income) included expenses of $1 million for the three and nine
months ended September 26, 2020.
(b)  Gross expenses/(income) included in unrealized losses/(gains) on commodity
hedges were expenses of $27 million ($20 million after-tax) for the three months
and income of $12 million ($9 million after-tax) for the nine months ended
September 25, 2021 and income of $70 million ($54 million after-tax) for the
three months and expenses of $47 million ($35 million after-tax) for the nine
months ended September 26, 2020 and were recorded in cost of products sold.
(c)  Gross impairment losses, which were recorded in SG&A, included the
following:
•  Goodwill impairment losses of $265 million ($265 million after-tax) for the
nine months ended September 25, 2021 and $300 million ($300 million after-tax)
for the three months and $2.3 billion ($2.3 billion after-tax) for the nine
months ended September 26, 2020; and
•  Intangible asset impairment losses of $78 million ($59 million after-tax) for
the nine months ended September 25, 2021 and $1.1 billion ($829 million
after-tax) for the nine months ended September 26, 2020.
(d)  Gross expenses included in certain non-ordinary course legal and regulatory
matters were $62 million ($62 million after-tax) for the nine months ended
September 25, 2021 and were recorded in SG&A. These expenses relate to the
settlement of the previously disclosed SEC investigation.
(e)  Gross expenses/(income) included in losses/(gains) on sale of business were
income of $76 million ($72 million after-tax) for the three months and income of
$11 million (expenses of $280 million after-tax) for the nine months ended
September 25, 2021 and expenses of $2 million ($2 million after-tax) for the
nine months ended September 26, 2020 and were recorded in other
expense/(income). The impact in 2021 includes a gain on the remeasurement of a
disposal group, which was reclassified as held and used in the third quarter of
2021.
(f)  Gross expenses included in debt prepayment and extinguishment costs were
$147 million ($115 million after-tax) for the three months and $571 million
($450 million after-tax) for the nine months ended September 25, 2021 and
$109 million ($82 million after-tax) for the nine months ended September 26,
2020 and were recorded in interest expense.
(g)  Certain significant discrete income tax items were a benefit of $1 million
for the three months and an expense of $235 million for the nine months ended
September 25, 2021 and a benefit of $81 million for the nine months ended
September 26, 2020. The impact in 2021 relates to the revaluation of our
deferred tax balances due to an increase in U.K. tax rates. The benefit in 2020
relates to the revaluation of our deferred tax balances due to changes in state
tax laws following U.S. tax reform and subsequent clarification or
interpretation of state tax laws.
                                       61
--------------------------------------------------------------------------------

Forward-Looking Statements
This Quarterly Report on Form 10-Q contains a number of forward-looking
statements. Words such as "anticipate," "reflect," "invest," "see," "make,"
"expect," "give," "deliver," "drive," "believe," "improve," "assess,"
"reassess," "remain," "evaluate," "grow," "will," "plan," "intend," and
variations of such words and similar future or conditional expressions are
intended to identify forward-looking statements. These forward-looking
statements include, but are not limited to, statements regarding our plans,
impacts of accounting standards and guidance, growth, legal matters, taxes,
costs and cost savings, impairments, and dividends. These forward-looking
statements reflect management's current expectations and are not guarantees of
future performance and are subject to a number of risks and uncertainties, many
of which are difficult to predict and beyond our control.
Important factors that may affect our business and operations and that may cause
actual results to differ materially from those in the forward-looking statements
include, but are not limited to, the impacts of COVID-19 and government and
consumer responses; operating in a highly competitive industry; our ability to
correctly predict, identify, and interpret changes in consumer preferences and
demand, to offer new products to meet those changes, and to respond to
competitive innovation; changes in the retail landscape or the loss of key
retail customers; changes in our relationships with significant customers or
suppliers, or in other business relationships; our ability to maintain, extend,
and expand our reputation and brand image; our ability to leverage our brand
value to compete against private label products; our ability to drive revenue
growth in our key product categories or platforms, increase our market share, or
add products that are in faster-growing and more profitable categories; product
recalls or other product liability claims; our ability to identify, complete, or
realize the benefits from strategic acquisitions, alliances, divestitures, joint
ventures, or other investments; our ability to successfully execute our
strategic initiatives; the impacts of our international operations; our ability
to protect intellectual property rights; our ownership structure; our ability to
realize the anticipated benefits from prior or future streamlining actions to
reduce fixed costs, simplify or improve processes, and improve our
competitiveness; our level of indebtedness, as well as our ability to comply
with covenants under our debt instruments; additional impairments of the
carrying amounts of goodwill or other indefinite-lived intangible assets;
foreign exchange rate fluctuations; volatility in commodity, energy, and other
input costs; volatility in the market value of all or a portion of the commodity
derivatives we use; compliance with laws and regulations and related legal
claims or regulatory enforcement actions; failure to maintain an effective
system of internal controls; a downgrade in our credit rating; the impact of
future sales of our common stock in the public market; our ability to continue
to pay a regular dividend and the amounts of any such dividends; unanticipated
business disruptions and natural events in the locations in which we or our
customers, suppliers, distributors, or regulators operate; economic and
political conditions in the United States and in various other nations where we
do business; changes in our management team or other key personnel and our
ability to hire or retain key personnel or a highly skilled and diverse global
workforce; risks associated with information technology and systems, including
service interruptions, misappropriation of data, or breaches of security;
increased pension, labor, and people-related expenses; changes in tax laws and
interpretations; volatility of capital markets and other macroeconomic factors;
and other factors. For additional information on these and other factors that
could affect our forward-looking statements, see Item 1A, Risk Factors, in our
Annual Report on Form 10-K for the year ended December 26, 2020 and Item 1A,
Risk Factors, of this Quarterly Report on Form 10-Q. We disclaim and do not
undertake any obligation to update, revise, or withdraw any forward-looking
statement in this report, except as required by applicable law or regulation.
                                       62

--------------------------------------------------------------------------------

© Edgar Online, source Glimpses