EX-99.2 3 exhibit992-qtrlycxfreshdis.htm EXHIBIT 99.2 Exhibit


Exhibit 99.2
CAMPBELL SOUP COMPANY
Consolidated Statements of Earnings
Recast for Discontinued Operations
(millions, except per share amounts)
(unaudited)
 
 
Three Months Ended
 
Three Months Ended
 
Six Months Ended
 
Three Months Ended
 
Nine Months Ended
Fiscal 2019
 
October 28, 2018
 
January 27, 2019
 
January 27, 2019
 
April 28, 2019
 
April 28, 2019
Net sales
 
$
2,468

 
$
2,483

 
$
4,951

 
$
2,178

 
$
7,129

Costs and expenses
 
 
 
 
 
 
 
 
 
 
Cost of products sold
 
1,657

 
1,669

 
3,326

 
1,455

 
4,781

Marketing and selling expenses
 
239

 
254

 
493

 
245

 
738

Administrative expenses
 
164

 
163

 
327

 
165

 
492

Research and development expenses
 
26

 
22

 
48

 
26

 
74

Other expenses / (income)
 
1

 
(8
)
 
(7
)
 
20

 
13

Restructuring charges
 
18

 
2

 
20

 
1

 
21

Total costs and expenses
 
2,105

 
2,102

 
4,207

 
1,912

 
6,119

Earnings before interest and taxes
 
363

 
381

 
744

 
266

 
1,010

Interest expense
 
94

 
93

 
187

 
92

 
279

Interest income
 
1

 
1

 
2

 
1

 
3

Earnings before taxes
 
270

 
289

 
559

 
175

 
734

Taxes on earnings
 
66

 
74

 
140

 
44

 
184

Earnings from continuing operations
 
204

 
215

 
419

 
131

 
550

Loss from discontinued operations
 
(10
)
 
(274
)
 
(284
)
 
(47
)
 
(331
)
Net earnings (loss)
 
194

 
(59
)
 
135

 
84

 
219

Less: Net earnings (loss) attributable to noncontrolling interests
 

 

 

 

 

Net earnings (loss) attributable to Campbell Soup Company
 
$
194

 
$
(59
)
 
$
135

 
$
84

 
$
219

Per Share — Basic
 
 
 
 
 
 
 
 
 
 
Earnings from continuing operations attributable to Campbell Soup Company
 
$
.68

 
$
.71

 
$
1.39

 
$
.44

 
$
1.83

Loss from discontinued operations
 
(.03
)
 
(.91
)
 
(.94
)
 
(.16
)
 
(1.10
)
Net earnings (loss) attributable to Campbell Soup Company*
 
$
.64

 
$
(.20
)
 
$
.45

 
$
.28

 
$
.73

Weighted average shares outstanding — basic
 
301

 
301

 
301

 
301

 
301

Per Share — Assuming Dilution
 
 
 
 
 
 
 
 
 
 
Earnings from continuing operations attributable to Campbell Soup Company
 
$
.68

 
$
.71

 
$
1.39

 
$
.43

 
$
1.82

Loss from discontinued operations
 
(.03
)
 
(.91
)
 
(.94
)
 
(.16
)
 
(1.10
)
Net earnings (loss) attributable to Campbell Soup Company*
 
$
.64

 
$
(.20
)
 
$
.45

 
$
.28

 
$
.73

Weighted average shares outstanding — assuming dilution
 
302

 
302

 
302

 
302

 
302

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


32



CAMPBELL SOUP COMPANY
Consolidated Statements of Earnings
Recast for Discontinued Operations
(millions, except per share amounts)
(unaudited)
 
 
Three Months Ended
 
Three Months Ended
 
Six Months Ended
 
Three Months Ended
 
Nine Months Ended
 
Three Months Ended
 
Twelve Months Ended
Fiscal 2018
 
October 29, 2017
 
January 28, 2018
 
January 28, 2018
 
April 29, 2018
 
April 29, 2018
 
July 29, 2018
 
July 29, 2018
Net sales
 
$
1,933

 
$
1,932

 
$
3,865

 
$
1,878

 
$
5,743

 
$
1,992

 
$
7,735

Costs and expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of products sold
 
1,176

 
1,185

 
2,361

 
1,263

 
3,624

 
1,368

 
4,992

Marketing and selling expenses
 
208

 
217

 
425

 
220

 
645

 
208

 
853

Administrative expenses
 
138

 
153

 
291

 
153

 
444

 
171

 
615

Research and development expenses
 
28

 
26

 
54

 
25

 
79

 
23

 
102

Other expenses / (income)
 
(34
)
 
(8
)
 
(42
)
 
35

 
(7
)
 
(71
)
 
(78
)
Restructuring charges
 
2

 
32

 
34

 
24

 
58

 
3

 
61

Total costs and expenses
 
1,518

 
1,605

 
3,123

 
1,720

 
4,843

 
1,702

 
6,545

Earnings before interest and taxes
 
415

 
327

 
742

 
158

 
900

 
290

 
1,190

Interest expense
 
31

 
32

 
63

 
44

 
107

 
94

 
201

Interest income
 
1

 

 
1

 
2

 
3

 
1

 
4

Earnings before taxes
 
385

 
295

 
680

 
116

 
796

 
197

 
993

Taxes on earnings
 
122

 
(59
)
 
63

 
43

 
106

 
47

 
153

Earnings from continuing operations
 
263

 
354

 
617

 
73

 
690

 
150

 
840

Earnings (loss) from discontinued operations
 
12

 
(69
)
 
(57
)
 
(466
)
 
(523
)
 
(56
)
 
(579
)
Net earnings (loss)
 
275

 
285

 
560

 
(393
)
 
167

 
94

 
261

Less: Net earnings (loss) attributable to noncontrolling interests
 

 

 

 

 

 

 

Net earnings (loss) attributable to Campbell Soup Company
 
$
275

 
$
285

 
$
560

 
$
(393
)
 
$
167

 
$
94

 
$
261

Per Share — Basic
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings from continuing operations attributable to Campbell Soup Company
 
$
.87

 
$
1.18

 
$
2.05

 
$
.24

 
$
2.29

 
$
.50

 
$
2.79

Earnings (loss) from discontinued operations
 
.04

 
(.23
)
 
(.19
)
 
(1.55
)
 
(1.74
)
 
(.19
)
 
(1.92
)
Net earnings (loss) attributable to Campbell Soup Company
 
$
.91

 
$
.95

 
$
1.86

 
$
(1.31
)
 
$
.55

 
$
.31

 
$
.87

Weighted average shares outstanding — basic
 
301

 
301

 
301

 
301

 
301

 
301

 
301

Per Share — Assuming Dilution
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings from continuing operations attributable to Campbell Soup Company
 
$
.87

 
$
1.18

 
$
2.04

 
$
.24

 
$
2.28

 
$
.50

 
$
2.78

Earnings (loss) from discontinued operations
 
.04

 
(.23
)
 
(.19
)
 
(1.55
)
 
(1.73
)
 
(.19
)
 
(1.92
)
Net earnings (loss) attributable to Campbell Soup Company
 
$
.91

 
$
.95

 
$
1.85

 
$
(1.31
)
 
$
.55

 
$
.31

 
$
.86

Weighted average shares outstanding — assuming dilution
 
302

 
301

 
302

 
301

 
302

 
302

 
302



33



CAMPBELL SOUP COMPANY
Segment Information
Recast for Discontinued Operations
(millions)
(unaudited)
 
 
Three Months Ended
 
Three Months Ended
 
Six Months Ended
 
Three Months Ended
 
Nine Months Ended
Fiscal 2019
 
October 28, 2018
 
January 27, 2019
 
January 27, 2019
 
April 28, 2019
 
April 28, 2019
Net sales
 
 
 
 
 
 
 
 
 
 
Meals and Beverages
 
$
1,250

 
$
1,239

 
$
2,489

 
$
1,024

 
$
3,513

Global Biscuits and Snacks
 
1,218

 
1,243

 
2,461

 
1,154

 
3,615

Corporate
 

 
1

 
1

 

 
1

Total
 
$
2,468

 
$
2,483

 
$
4,951

 
$
2,178

 
$
7,129


Earnings before interest and taxes
 
 
 
 
 
 
 
 
 
 
Meals and Beverages
 
$
292

 
$
254

 
$
546

 
$
207

 
$
753

Global Biscuits and Snacks
 
154

 
185

 
339

 
139

 
478

Corporate
 
(65
)
 
(56
)
 
(121
)
 
(79
)
 
(200
)
Restructuring charges
 
(18
)
 
(2
)
 
(20
)
 
(1
)
 
(21
)
Total
 
$
363

 
$
381

 
$
744

 
$
266

 
$
1,010





34



CAMPBELL SOUP COMPANY
Segment Information
Recast for Discontinued Operations
(millions)
(unaudited)
 
 
Three Months Ended
 
Three Months Ended
 
Six Months Ended
 
Three Months Ended
 
Nine Months Ended
 
Three Months Ended
 
Twelve Months Ended
Fiscal 2018
 
October 29, 2017
 
January 28, 2018
 
January 28, 2018
 
April 29, 2018
 
April 29, 2018
 
July 29, 2018
 
July 29, 2018
Net sales
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Meals and Beverages
 
$
1,245

 
$
1,223

 
$
2,468

 
$
1,033

 
$
3,501

 
$
812

 
$
4,313

Global Biscuits and Snacks
 
688

 
708

 
1,396

 
843

 
2,239

 
1,180

 
3,419

Corporate
 

 
1

 
1

 
2

 
3

 

 
3

Total
 
$
1,933

 
$
1,932

 
$
3,865

 
$
1,878

 
$
5,743

 
$
1,992

 
$
7,735

Earnings before interest and taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Meals and Beverages
 
$
331

 
$
283

 
$
614

 
$
218

 
$
832

 
$
157

 
$
989

Global Biscuits and Snacks
 
117

 
137

 
254

 
121

 
375

 
155

 
530

Corporate
 
(31
)
 
(61
)
 
(92
)
 
(157
)
 
(249
)
 
(19
)
 
(268
)
Restructuring charges
 
(2
)
 
(32
)
 
(34
)
 
(24
)
 
(58
)
 
(3
)
 
(61
)
Total
 
$
415

 
$
327

 
$
742

 
$
158

 
$
900

 
$
290

 
$
1,190



35





Reconciliation of fiscal 2019 and 2018 GAAP to Non-GAAP Financial Measures Recast for Discontinued Operations
Campbell Soup Company uses certain non-GAAP financial measures as defined by the Securities and Exchange Commission in certain communications. These non-GAAP financial measures are measures of performance not defined by accounting principles generally accepted in the United States and should be considered in addition to, not in lieu of, GAAP reported measures. Management believes that also presenting certain non-GAAP financial measures provides additional information to facilitate comparison of the company's historical operating results and trends in its underlying operating results, and provides transparency on how the company evaluates its business. Management uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the company's performance.

Items Impacting Earnings
The company believes that financial information excluding certain items that are not considered to reflect the ongoing operating results, such as those listed below, improves the comparability of year-to-year results. Consequently, the company believes that investors may be able to better understand its results excluding these items.

The following items impacted earnings:

(1)
In fiscal 2015, the company implemented initiatives to reduce costs and to streamline its organizational structure. In fiscal 2017, the company expanded these cost savings initiatives by further optimizing its supply chain network, primarily in North America, continuing to evolve its operating model to drive efficiencies, and more fully integrating its recent acquisitions. In January 2018, as part of the expanded initiatives, the company authorized additional costs to improve the operational efficiency of its thermal supply chain network in North America by closing its manufacturing facility in Toronto, Ontario, and to optimize its information technology infrastructure by migrating certain applications to the latest cloud technology platform. In August 2018, the company announced that it will continue to streamline its organization, expand its zero-based budgeting efforts and optimize its manufacturing network. In fiscal 2019, the company began to include costs associated with the Snyder's-Lance cost transformation program and integration with these initiatives.
In fiscal 2019, the company recorded Restructuring charges and implementation costs and other related costs in Administrative expenses, Cost of products sold, Marketing and selling expenses, and in Research and development expenses in Earnings from continuing operations related to these initiatives. In fiscal 2018, the company recorded Restructuring charges and implementation costs and other related costs in Administrative expenses, Cost of products sold, and in Marketing and selling expenses in Earnings from continuing operations related to these initiatives. In fiscal 2019 and fiscal 2018, the company also recorded amounts in Earnings (loss) from discontinued operations related to these initiatives.
(2)
In the second quarter of fiscal 2019, interim impairment assessments were performed on the intangible and tangible assets within Campbell Fresh, which includes Garden Fresh Gourmet, Bolthouse Farms carrot and carrot ingredients, and Bolthouse Farms refrigerated beverages and salad dressings and the company recorded non-cash impairment charges on the tangible assets and on the intangible assets of Campbell Fresh. In the first quarter of fiscal 2019, the company recorded a non-cash impairment charge on its U.S. refrigerated soup plant assets.
In the third quarter of fiscal 2018, the company performed interim impairment assessments within Campbell Fresh on the deli reporting unit, which includes Garden Fresh Gourmet and the U.S. refrigerated soup business, and the Bolthouse Farms refrigerated beverages and salad dressings reporting unit. The company recorded a non-cash impairment charge on the tangible assets and on the intangible assets of the deli reporting unit, and a non-cash impairment charge related to the intangible assets of the Bolthouse Farms refrigerated beverages and salad dressings reporting unit.
In the second quarter of fiscal 2018, the company performed an interim impairment assessment on the intangible assets of the Bolthouse Farms carrot and carrot ingredients reporting unit and recorded a non-cash impairment charge related to the intangible assets of the reporting unit.
These impairment charges were all recorded in Earnings (loss) from discontinued operations.
In the fourth quarter of fiscal 2018, the company performed an impairment assessment on the Plum trademark and recorded a non-cash impairment charge in Earnings from continuing operations in Other expenses / (income).

36



(3)
In the first quarter of fiscal 2019, the company announced its intent to divest its international biscuits and snacks operating segment and Campbell Fresh operating segment. In fiscal 2019, the company incurred costs in Administrative expenses in Earnings from continuing operations associated with the planned divestiture of the international biscuits and snacks operating segment. The company also recorded expenses associated with the sale process of the businesses in Campbell Fresh, including losses on the sale of its U.S. refrigerated soup business and Garden Fresh Gourmet. In addition, due to the pending sale of Bolthouse Farms, the company recorded tax expense as deferred tax assets are not realizable. These charges were recorded in Earnings (loss) from discontinued operations.
(4)
In fiscal 2019, the company recognized a pension settlement charge in Other expenses / (income) in Earnings from continuing operations associated with a U.S. pension plan. The settlement resulted from the level of lump sum distributions from the plan's assets in 2019.
(5)
In fiscal 2018 and 2019, the company reflected the impact of taxes on the enactment of the Tax Cuts and Jobs Act that was signed into law in December 2017. In fiscal 2019, the company recorded a tax charge related to a transition tax on unremitted foreign earnings. In fiscal 2018, the company recorded a tax benefit due to the remeasurement of deferred tax assets and liabilities, and a tax charge related to the transition tax on unremitted foreign earnings. These charges and benefits were all recorded in Earnings from continuing operations.
(6)
In fiscal 2018, the company incurred gains in Other expenses / (income) in Earnings from continuing operations associated with mark-to-market and curtailment adjustments for defined benefit pension and postretirement plans.
(7)
In the second quarter of fiscal 2018, the company announced its intent to acquire Snyder's-Lance, Inc. and on March 26, 2018, the acquisition closed. In fiscal 2018, the company incurred transaction costs in Other expenses / (income), in Cost of products sold associated with an acquisition date fair value adjustment for inventory, and recorded a gain in Interest expense on treasury rate lock contracts used to hedge the planned financing of the acquisition. The company also incurred integration costs in association with its cost savings initiatives, which were recorded in Restructuring charges and in Administrative expenses. These costs were all recorded in Earnings from continuing operations.

(8)
In fiscal 2018, the company recorded a loss in Other expenses / (income) in Earnings from continuing operations from a settlement of a legal claim.


37



The tables below reconcile financial information, presented in accordance with GAAP, to financial information excluding certain items for fiscal 2019 and 2018.

Fiscal 2019
 
Three Months Ended
 
Three Months Ended
 
Six Months Ended
 
Three Months Ended
 
Nine Months Ended
(millions, except per share amounts)
 
October 28, 2018
 
January 27, 2019
 
January 27, 2019
 
April 28, 2019
 
April 28, 2019
Gross margin, as reported
 
$
811

 
$
814

 
$
1,625

 
$
723

 
$
2,348

Add: Restructuring charges, implementation costs and other related costs (1)
 
12

 
9

 
21

 
4

 
25

Adjusted Gross margin
 
$
823

 
$
823

 
$
1,646

 
$
727

 
$
2,373

Adjusted Gross margin percentage
 
33.3
%
 
33.1
%
 
33.2
%
 
33.4
%
 
33.3
%
Marketing and selling expenses, as reported
 
$
239

 
$
254

 
$
493

 
$
245

 
$
738

Deduct: Restructuring charges, implementation costs and other related costs (1)
 
(2
)
 
(2
)
 
(4
)
 
(2
)
 
(6
)
Adjusted Marketing and selling expenses
 
$
237

 
$
252

 
$
489

 
$
243

 
$
732

Administrative expenses, as reported
 
$
164

 
$
163

 
$
327

 
$
165

 
$
492

Deduct: Restructuring charges, implementation costs and other related costs (1)
 
(13
)
 
(10
)
 
(23
)
 
(12
)
 
(35
)
Deduct: Costs associated with planned divestitures (3)
 

 
(4
)
 
(5
)
 
(2
)
 
(7
)
Adjusted Administrative expenses
 
$
151

 
$
149

 
$
299

 
$
151

 
$
450

Research and development expenses, as reported
 
$
26

 
$
22

 
$
48

 
$
26

 
$
74

Deduct: Restructuring charges, implementation costs and other related costs (1)
 

 
(1
)
 
(1
)
 
(1
)
 
(2
)
Adjusted Research and development expenses
 
$
26

 
$
21

 
$
47

 
$
25

 
$
72

Other expenses / (income), as reported
 
$
1

 
$
(8
)
 
$
(7
)
 
$
20

 
$
13

Deduct: Pension settlement (4)
 

 

 

 
(28
)
 
(28
)
Adjusted Other expenses / (income)
 
$
1

 
$
(8
)
 
$
(7
)
 
$
(8
)
 
$
(15
)
Earnings before interest and taxes, as reported
 
$
363

 
$
381

 
$
744

 
$
266

 
$
1,010

Add: Restructuring charges, implementation costs and other related costs (1)
 
45

 
24

 
69

 
20

 
89

Add: Costs associated with planned divestitures (3)
 

 
4

 
5

 
2

 
7

Add: Pension settlement (4)
 

 

 

 
28

 
28

Adjusted Earnings before interest and taxes
 
$
408

 
$
409

 
$
818

 
$
316

 
$
1,134

Interest, net, as reported
 
$
93

 
$
92

 
$
185

 
$
91

 
$
276

Adjusted Earnings before taxes
 
$
315

 
$
317

 
$
633

 
$
225

 
$
858

Taxes on earnings, as reported
 
$
66

 
$
74

 
$
140

 
$
44

 
$
184

Add: Tax benefit from restructuring charges, implementation costs and other related costs (1)
 
11

 
6

 
17

 
5

 
22

Add: Tax benefit from costs associated with planned divestitures (3)
 

 
1

 
1

 
1

 
2

Add: Tax benefit from pension settlement (4)
 

 

 

 
6

 
6

Deduct: Tax expense from tax reform (5)
 

 
(2
)
 
(2
)
 

 
(2
)
Adjusted Taxes on earnings
 
$
77

 
$
79

 
$
156

 
$
56

 
$
212

Adjusted effective income tax rate
 
24.4
%
 
24.9
%
 
24.6
%
 
24.9
%
 
24.7
%
Earnings from continuing operations, as reported
 
$
204

 
$
215

 
$
419

 
$
131

 
$
550

Add: Net adjustment from restructuring charges, implementation costs and other related costs (1)
 
34

 
18

 
52

 
15

 
67

Add: Net adjustment costs associated with planned divestitures (3)
 

 
3

 
4

 
1

 
5

Add: Net adjustment from pension settlement (4)
 

 

 

 
22

 
22

Add: Net adjustment from tax reform (5)
 

 
2

 
2

 

 
2

Adjusted Earnings from continuing operations
 
$
238

 
$
238

 
$
477

 
$
169

 
$
646

 
 
 
 
 
 
 
 
 
 
 

38



Fiscal 2019
 
Three Months Ended
 
Three Months Ended
 
Six Months Ended
 
Three Months Ended
 
Nine Months Ended
(millions, except per share amounts)
 
October 28, 2018
 
January 27, 2019
 
January 27, 2019
 
April 28, 2019
 
April 28, 2019
Loss from discontinued operations, as reported
 
$
(10
)
 
$
(274
)
 
$
(284
)
 
$
(47
)
 
$
(331
)
Add: Net adjustment from restructuring charges, implementation costs and other related costs (1)
 
1

 

 
1

 

 
1

Add: Net adjustment from impairment charges (2)
 
11

 
264

 
275

 

 
275

Add: Net adjustment costs associated with planned divestitures (3)
 

 
5

 
5

 
47

 
52

Adjusted Earnings (loss) from discontinued operations
 
$
2

 
$
(5
)
 
$
(3
)
 
$

 
$
(3
)
Adjusted Net earnings attributable to Campbell Soup Company
 
$
240

 
$
233

 
$
474

 
$
169

 
$
643

Diluted earnings per share - continuing operations attributable to Campbell Soup Company, as reported
 
$
.68

 
$
.71

 
$
1.39

 
$
.43

 
$
1.82

Add: Net adjustment from restructuring charges, implementation costs and other related costs (1)
 
.11

 
.06

 
.17

 
.05

 
.22

Add: Net adjustment costs associated with planned divestitures (3)
 

 
.01

 
.01

 

 
.02

Add: Net adjustment from pension settlement (4)
 

 

 

 
.07

 
.07

Deduct: Net adjustment from tax reform (5)
 

 
.01

 
.01

 

 
.01

Adjusted Diluted earnings per share - continuing operations attributable to Campbell Soup Company*
 
$
.79

 
$
.79

 
$
1.58

 
$
.56

 
$
2.14

Diluted loss per share - discontinued operations, as reported
 
$
(.03
)
 
$
(.91
)
 
$
(.94
)
 
$
(.16
)
 
$
(1.10
)
Add: Net adjustment from restructuring charges, implementation costs and other related costs (1)
 

 

 

 

 

Add: Net adjustment from impairment charges (2)
 
.04

 
.87

 
.91

 

 
.91

Add: Net adjustment from costs associated with divestitures (3)
 

 
.02

 
.02

 
.16

 
.17

Adjusted Diluted earnings (loss) per share - discontinued operations*
 
$
.01

 
$
(.02
)
 
$
(.01
)
 
$

 
$
(.01
)
Diluted net earnings (loss) per share attributable to Campbell Soup Company, as reported
 
$
.64

 
$
(.20
)
 
$
.45

 
$
.28

 
$
.73

Add: Net adjustment from restructuring charges, implementation costs and other related costs (1)
 
.12

 
.06

 
.18

 
.05

 
.23

Add: Net adjustment from impairment charges (2)
 
.04

 
.87

 
.91

 

 
.91

Add: Net adjustment costs associated with planned divestitures (3)
 

 
.03

 
.03

 
.16

 
.19

Add: Net adjustment from pension settlement (4)
 

 

 

 
.07

 
.07

Deduct: Net adjustment from tax reform (5)
 

 
.01

 
.01

 

 
.01

Adjusted Diluted net earnings per share attributable to Campbell Soup Company*
 
$
.79

 
$
.77

 
$
1.57

 
$
.56

 
$
2.13

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

39




Fiscal 2018
 
Three Months Ended
 
Three Months Ended
 
Six Months Ended
 
Three Months Ended
 
Nine Months Ended
 
Three Months Ended
 
Twelve Months Ended
(millions, except per share amounts)
 
October 29, 2017
 
January 28, 2018
 
January 28, 2018
 
April 29, 2018
 
April 29, 2018
 
July 29, 2018
 
July 29, 2018
Gross margin, as reported
 
$
757

 
$
747

 
$
1,504

 
$
615

 
$
2,119

 
$
624

 
$
2,743

Add: Restructuring charges, implementation costs and other related costs (1)
 
5

 
1

 
6

 
14

 
20

 
25

 
45

Add: Transaction and integration costs (7)
 

 

 

 
37

 
37

 
5

 
42

Adjusted Gross margin
 
$
762

 
$
748

 
$
1,510

 
$
666

 
$
2,176

 
$
654

 
$
2,830

Adjusted Gross margin percentage
 
39.4
%
 
38.7
%
 
39.1
%
 
35.5
%
 
37.9
%
 
32.8
%
 
36.6
%
Marketing and selling expenses, as reported
 
$
208

 
$
217

 
$
425

 
$
220

 
$
645

 
$
208

 
$
853

Deduct: Restructuring charges, implementation costs and other related costs (1)
 

 

 

 
(2
)
 
(2
)
 
(1
)
 
(3
)
Adjusted Marketing and selling expenses
 
$
208

 
$
217

 
$
425

 
$
218

 
$
643

 
$
207

 
$
850

Administrative expenses, as reported
 
$
138

 
$
153

 
$
291

 
$
153

 
$
444

 
$
171

 
$
615

Deduct: Restructuring charges, implementation costs and other related costs (1)
 
(12
)
 
(26
)
 
(38
)
 
(29
)
 
(67
)
 
(20
)
 
(87
)
Deduct Transaction and integration costs (7)
 

 

 

 
(6
)
 
(6
)
 
(6
)
 
(12
)
Adjusted Administrative expenses
 
$
126

 
$
127

 
$
253

 
$
118

 
$
371

 
$
145

 
$
516

Research and development expenses, as reported
 
$
28

 
$
26

 
$
54

 
$
25

 
$
79

 
$
23

 
$
102

Other expenses / (income), as reported
 
$
(34
)
 
$
(8
)
 
$
(42
)
 
$
35

 
$
(7
)
 
$
(71
)
 
$
(78
)
Deduct: Impairment charges (2)
 

 

 

 

 

 
(54
)
 
(54
)
Add: Pension and postretirement benefit mark-to-market and curtailment adjustments (6)
 
14

 

 
14

 

 
14

 
122

 
136

Deduct: Transaction and integration costs (7)
 

 
(24
)
 
(24
)
 
(29
)
 
(53
)
 

 
(53
)
Deduct: Claim settlement (8)
 

 

 

 
(22
)
 
(22
)
 

 
(22
)
Adjusted Other expenses / (income)
 
$
(20
)
 
$
(32
)
 
$
(52
)

$
(16
)
 
$
(68
)
 
$
(3
)
 
$
(71
)
Earnings before interest and taxes, as reported
 
$
415

 
$
327

 
$
742

 
$
158

 
$
900

 
$
290

 
$
1,190

Add: Restructuring charges, implementation costs and other related costs (1)
 
19

 
59

 
78

 
59

 
137

 
46

 
183

Add: Impairment charges (2)
 

 

 

 

 

 
54

 
54

Deduct: Total pension and postretirement benefit mark-to-market and curtailment adjustments (6)
 
(14
)
 

 
(14
)
 

 
(14
)
 
(122
)
 
(136
)
Add: Transaction and integration costs (7)
 

 
24

 
24

 
82

 
106

 
14

 
120

Add: Claim settlement (8)
 

 

 

 
22

 
22

 

 
22

Adjusted Earnings before interest and taxes
 
$
420

 
$
410

 
$
830

 
$
321

 
$
1,151

 
$
282

 
$
1,433

Interest net, as reported
 
$
30

 
$
32

 
$
62

 
$
42

 
$
104

 
$
93

 
$
197

Add: Transaction and integration costs (7)
 

 

 

 
18

 
18

 

 
18

Adjusted Interest, net
 
$
30

 
$
32

 
$
62

 
$
60

 
$
122

 
$
93

 
$
215

Adjusted Earnings before taxes
 
$
390

 
$
378

 
$
768

 
$
261

 
$
1,029

 
$
189

 
$
1,218


40



Fiscal 2018
 
Three Months Ended
 
Three Months Ended
 
Six Months Ended
 
Three Months Ended
 
Nine Months Ended
 
Three Months Ended
 
Twelve Months Ended
(millions, except per share amounts)
 
October 29, 2017
 
January 28, 2018
 
January 28, 2018
 
April 29, 2018
 
April 29, 2018
 
July 29, 2018
 
July 29, 2018
Taxes on earnings, as reported
 
$
122

 
$
(59
)
 
$
63

 
$
43

 
$
106

 
$
47

 
$
153

Add: Tax benefit from restructuring charges, implementation costs and other related costs (1)
 
7

 
14

 
21

 
14

 
35

 
13

 
48

Add: Tax benefit from impairment charges (2)
 

 

 

 

 

 
13

 
13

Add: Tax benefit from tax reform (5)
 

 
124

 
124

 

 
120

 
6

 
126

Deduct: Tax expense from total pension and postretirement benefit mark-to-market and curtailment adjustments (6)
 
(5
)
 

 
(4
)
 

 
(4
)
 
(29
)
 
(33
)
Add: Tax benefit from transaction and integration costs (7)
 

 
5

 
5

 
18

 
23

 
6

 
29

Add: Tax benefit from claim settlement (8)
 

 

 

 
7

 
7

 

 
7

Adjusted Taxes on earnings
 
$
124

 
$
84

 
$
209

 
$
82

 
$
287

 
$
56

 
$
343

Adjusted effective income tax rate
 
31.8
%
 
22.2
%
 
27.2
%
 
31.4
%
 
27.9
%
 
29.6
%
 
28.2
%
Earnings from continuing operations, as reported
 
$
263

 
$
354

 
$
617

 
$
73

 
$
690

 
$
150

 
$
840

Add: Net adjustment from restructuring charges, implementation costs and other related costs (1)
 
12

 
45

 
57

 
45

 
102

 
33

 
135

Add: Net adjustment from impairment charges (2)
 

 

 

 

 

 
41

 
41

Deduct: Adjustment from tax reform (5)
 

 
(124
)
 
(124
)
 

 
(120
)
 
(6
)
 
(126
)
Deduct: Net adjustment from total pension and postretirement benefit mark-to-market and curtailment adjustments (6)
 
(9
)
 

 
(10
)
 

 
(10
)
 
(93
)
 
(103
)
Add: Net adjustment from transaction and integration costs (7)
 

 
19

 
19

 
46

 
65

 
8

 
73

Add: Net adjustment from claim settlement (8)
 

 

 

 
15

 
15

 

 
15

Adjusted Earnings from continuing operations
 
$
266

 
$
294

 
$
559

 
$
179

 
$
742

 
$
133

 
$
875

Earnings (loss) from discontinued operations, as reported
 
$
12

 
$
(69
)
 
$
(57
)
 
$
(466
)
 
$
(523
)
 
$
(56
)
 
$
(579
)
Add: Net adjustment from restructuring charges, implementation costs and other related costs (1)
 

 
1

 
1

 

 
1

 

 
1

Add: Net benefit from impairment charges (2)
 

 
74

 
74

 
497

 
571

 

 
571

Adjusted Earnings (loss) from discontinued operations
 
$
12

 
$
6

 
$
18

 
$
31

 
$
49

 
$
(56
)
 
$
(7
)
Adjusted Net earnings attributable to Campbell Soup Company
 
$
278

 
$
300

 
$
577

 
$
210

 
$
791

 
$
77

 
$
868

Diluted earnings per share - continuing operations attributable to Campbell Soup Company, as reported
 
$
.87

 
$
1.18

 
$
2.04

 
$
.24

 
$
2.28

 
$
.50

 
$
2.78

Add: Net adjustment from restructuring charges, implementation costs and other related costs (1)
 
.04

 
.15

 
.19

 
.15

 
.34

 
.11

 
.45

Add: Net adjustment from impairment charges (2)
 

 

 

 

 

 
.14

 
.14

Deduct: Net adjustment from tax reform (5)
 

 
(.41
)
 
(.41
)
 

 
(.40
)
 
(.02
)
 
(.42
)
Deduct: Net adjustment from total pension and postretirement benefit mark-to-market and curtailment adjustments (6)
 
(.03
)
 

 
(.03
)
 

 
(.03
)
 
(.31
)
 
(.34
)

41



Fiscal 2018
 
Three Months Ended
 
Three Months Ended
 
Six Months Ended
 
Three Months Ended
 
Nine Months Ended
 
Three Months Ended
 
Twelve Months Ended
(millions, except per share amounts)
 
October 29, 2017
 
January 28, 2018
 
January 28, 2018
 
April 29, 2018
 
April 29, 2018
 
July 29, 2018
 
July 29, 2018
Add: Net adjustment from transaction and integration costs (7)
 

 
.06

 
.06

 
.15

 
.22

 
.03

 
.24

Add: Net adjustment from claim settlement (8)
 

 

 

 
.05

 
.05

 

 
.05

Adjusted Diluted earnings per share - continuing operations attributable to Campbell Soup Company*
 
$
.88

 
$
.98

 
$
1.85

 
$
.59

 
$
2.46

 
$
.44

 
$
2.90

Diluted earnings (loss) per share - discontinued operations, as reported
 
$
.04

 
$
(.23
)
 
$
(.19
)
 
$
(1.55
)
 
$
(1.73
)
 
$
(.19
)
 
$
(1.92
)
Add: Net adjustment from restructuring charges, implementation costs and other related costs (1)
 

 

 

 

 

 

 

Add: Net adjustment from impairment charges (2)
 

 
.25

 
.25

 
1.65

 
1.89

 

 
1.89

Deduct: Net adjustment from tax reform (5)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted Diluted earnings (loss) per share - discontinued operations*
 
$
.04

 
$
.02

 
$
.06

 
$
.10

 
$
.16

 
$
(.19
)
 
$
(.02
)
Diluted net earnings (loss) per share attributable to Campbell Soup Company, as reported
 
$
.91

 
$
.95

 
$
1.85

 
$
(1.31
)
 
$
.55

 
$
.31

 
$
.86

Add: Net adjustment from restructuring charges, implementation costs and other related costs (1)
 
.04

 
.15

 
.19

 
.15

 
.34

 
.11

 
.45

Add: Net adjustment from impairment charges (2)
 

 
.25

 
.25

 
1.65

 
1.89

 
.14

 
2.03

Deduct: Net adjustment from tax reform (5)
 

 
(.41
)
 
(.41
)
 

 
(.40
)
 
(.02
)
 
(.42
)
Deduct: Net adjustment from total pension and postretirement benefit mark-to-market and curtailment adjustments (6)
 
(.03
)
 

 
(.03
)
 

 
(.03
)
 
(.31
)
 
(.34
)
Add: Net adjustment from transaction and integration costs (7)
 

 
.06

 
.06

 
.15

 
.22

 
.03

 
.24

Add: Net adjustment from claim settlement (8)
 

 

 

 
.05

 
.05

 

 
.05

Adjusted Diluted net earnings per share attributable to Campbell Soup Company*
 
$
.92

 
$
1.00

 
$
1.91

 
$
.70

 
$
2.62

 
$
.25

 
$
2.87

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


42