Ì첩ÌåÓý

Skip to content
Newsroom

Campbell’s Reports Third Quarter Fiscal 2025 Results

Press Releases

CAMDEN, N.J.–(BUSINESS WIRE)–Jun. 2, 2025– Ì첩ÌåÓýll’s Company (NASDAQ:CPB) today reported results for its third quarter fiscal 2025 ended April 27, 2025. Unless otherwise stated, all comparisons are to the same period of fiscal 2024. The Sovos Brands, Inc. (Sovos Brands) acquisition (also referred to as the acquisition) was completed on March 12, 2024.

CEO Comments
Mick Beekhuizen, °ä²¹³¾±è²ú±ð±ô±ô’s President and CEO said “We delivered solid third quarter results that exceeded our expectations partially due to favorable shipment timing. In Meals & Beverages, we are seeing improved consumption across all consumer income groups. Consumers are cooking at home at the highest levels since early 2020 and turning to our brands for value, quality, and convenience. Within Snacks, performance was mixed across the portfolio, and while we’re benefiting from some strong innovation launches, we are adjusting our plans to make sure we’re competitive across our full brand portfolio. Our overall performance reflects our strong execution and disciplined cost management in what remains a dynamic operating environment. We continue to evolve our organization and capabilities to better leverage our scale for growth and drive long-term value creation.”

Ìý

Three Months Ended

($ in millions, except per share)

April 27, 2025

Ìý

April 28, 2024

Ìý

% Change

Net Sales

Ìý

Ìý

Ìý

Ìý

Ìý

As Reported (GAAP)

$2,475

Ìý

$2,369

Ìý

4%

Organic

Ìý

Ìý

Ìý

Ìý

1%

Earnings Before Interest and Taxes (EBIT)

Ìý

Ìý

Ìý

Ìý

Ìý

As Reported (GAAP)

$161

Ìý

$248

Ìý

(35)%

Adjusted

$362

Ìý

$354

Ìý

2%

Diluted Earnings Per Share

Ìý

Ìý

Ìý

Ìý

Ìý

As Reported (GAAP)

$0.22

Ìý

$0.44

Ìý

(50)%

Adjusted

$0.73

Ìý

$0.75

Ìý

(3)%

Note: A detailed reconciliation of the reported (GAAP) financial information to the adjusted financial information is included at the end of this news release.

Items Impacting Comparability
The table below presents a summary of items impacting comparability in each period. A detailed reconciliation of the reported (GAAP) financial information to the adjusted information is included at the end of this news release.

Ìý

Diluted Earnings Per Share

Ìý

Three Months Ended

Ìý

April 27, 2025

Ìý

April 28, 2024

As Reported (GAAP)

$0.22

Ìý

$0.44

Costs associated with cost savings and optimization initiatives

$0.08

Ìý

$0.05

Commodity mark-to-market losses (gains)

$0.02

Ìý

$(0.03)

Accelerated amortization

$0.02

Ìý

$0.02

Certain litigation expenses

$0.01

Ìý

$�

Impairment charges

$0.37

Ìý

$�

Costs associated with acquisition

$�

Ìý

$0.27

Adjusted*

$0.73

Ìý

$0.75

*Numbers may not add due to rounding

Ìý

Third Quarter Results
Net sales in the quarter increased 4% to $2.5 billion driven by the benefit from the Sovos Brands acquisition. Organic net sales increased 1% to $2.3 billion primarily driven by 2% favorable volume/mix, partially offset by planned unfavorable net price realization.

Gross profit decreased to $728 million from $732 million. Gross profit margin was 29.4% compared to 30.9%. Adjusted gross profit increased to $745 million from $740 million. Adjusted gross profit margin decreased 110 basis points to 30.1% mainly driven by cost inflation and other supply chain costs, unfavorable net price realization and the impact of the acquisition, partially offset by supply chain productivity improvements, the benefits from cost savings initiatives and volume/mix favorability.

Marketing and selling expenses, which represented approximately 9% of net sales, increased 5% to $216 million. Adjusted marketing and selling expenses increased 5% to $207 million primarily driven by the impact of the acquisition.

Administrative expenses decreased 22% to $162 million. Adjusted administrative expenses decreased 4% to $150 million mainly driven by the benefit from cost savings initiatives, partially offset by higher general administrative costs and inflation and the impact of the acquisition.

Other expenses were $160 million compared to $30 million, primarily driven by a non-cash impairment charge of $150 million related to the Snyder’s of Hanover trademark. Adjusted other expenses were $4 million compared to $8 million.

EBIT decreased to $161 million from $248 million primarily driven by the above-mentioned impairment charge. Adjusted EBIT increased 2% to $362 million primarily due to the contribution of the acquisition, partially offset by lower adjusted EBIT in the base business. The base business performance was primarily driven by lower adjusted gross profit partially offset by lower adjusted administrative expenses and adjusted other expenses.

Net interest expense increased to $80 million from $66 million, primarily due to higher levels of debt and higher average interest rates on the debt portfolio. Adjusted net interest expense was $64 million in the prior year. The effective tax rate decreased to 18.5% compared to 26.9% and the adjusted effective tax rate was 22.7% compared to 22.8%.

EPS decreased to $0.22 per share compared to $0.44 per share. Adjusted EPS decreased 3% to $0.73 per share primarily reflecting higher adjusted net interest expense partially offset by the increase in adjusted EBIT. The acquisition was accretive to adjusted earnings per share.

Cash Flow and Shareholder Return
Cash flow from operations for the nine months ending April 27, 2025 was $872 million compared to $897 million in the prior year primarily due to changes in working capital. Capital expenditures year-to-date were $296 million compared to $376 million. In line with °ä²¹³¾±è²ú±ð±ô±ô’s commitment to return value to its shareholders, the company has paid $343 million of cash dividends and repurchased common stock of approximately $60 million year-to-date. As of the end of the third quarter, the company had approximately $200 million remaining under its anti-dilutive share repurchase program in addition to approximately $301 million remaining under its September 2021 strategic share repurchase program.

Cost Savings Program
As of the end of the third quarter, Campbell’s has delivered approximately $110 million of savings under the $250 million cost savings program announced in September 2024.

Full-Year Fiscal 2025 Guidance:
Based on the company’s year-to-date performance, °ä²¹³¾±è²ú±ð±ô±ô’s is reaffirming its full-year fiscal 2025 guidance provided on March 5, 2025, excluding the impact of tariffs. Adjusted EBIT and adjusted EPS are now expected to be at the low end of the guidance range due to the slower than anticipated recovery in the Snacks business.

The current tariff situation is fluid in light of recent legal challenges; however, assuming the current tariff actions remain in place, the company estimates the net headwind of higher tariff-related costs could be up to an incremental of $0.03 to $0.05 per share to fiscal 2025 adjusted EPS. This is not factored into the company’s fiscal 2025 guidance as the tariff and trade environments are rapidly evolving.

Fiscal 2025 comprises 53 weeks, one additional week compared to fiscal 2024. The benefit of the 53rd week is included in the company’s fiscal 2025 guidance (with the exception of organic net sales which exclude the 53rd week) and is estimated to be worth approximately 2 points of growth to reported net sales and adjusted EBIT, along with approximately $0.05 of adjusted EPS.

Other additional guidance assumptions can be found in the accompanying investor presentation available at .

Ìý

Ìý

Ìý

FY2024
Results

Ìý

FY2025
Guidance1

Ìý

($ in millions, except per share)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Sales

Ìý

Ìý

$9,636

Ìý

+6% to +8%

Ìý

Organic Net Sales

Ìý

Ìý

$9,457*

Ìý

(2)% to 0%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted EBIT

Ìý

Ìý

$1,454*

Ìý

+3% to +5%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted EPS

Ìý

Ìý

$3.08*

Ìý

(4)% to (1)%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$2.95 to $3.05

Ìý

1 Guidance reflects Sovos Brands which was acquired on March 12, 2024, the divestiture of the Pop Secret popcorn business which was sold on August 26, 2024, the divestiture of the noosa yoghurt business which was sold on February 24, 2025, and the impact of the 53rd week in fiscal 2025. Organic net sales exclude acquisitions, divestitures, currency and the 53rd week in fiscal 2025. FY 2025 guidance excludes the net impact of higher tariff-related costs.

Ìý

* Adjusted – refer to the detailed reconciliation of the reported (GAAP) financial information to the adjusted financial information at the end of this news release.

Ìý

Note: A non-GAAP reconciliation is not provided for fiscal 2025 guidance as the company is unable to reasonably estimate the full-year financial impact of items such as actuarial gains or losses on pension and postretirement plans because these impacts are dependent on future changes in market conditions. The inability to predict the amount and timing of these future items makes a detailed reconciliation of these forward-looking financial measures impracticable.

Segment Operating Review
An analysis of net sales and operating earnings by reportable segment follows:

Ìý

Three Months Ended April 27, 2025

Ìý

($ in millions)

Ìý

Meals & Beverages*

Ìý

Snacks

Ìý

Total*

Net Sales, as Reported

$1,463

Ìý

$1,012

Ìý

$2,475

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Volume/Mix

7%

Ìý

(5)%

Ìý

2%

Net Price Realization

(1)%

Ìý

�%

Ìý

(1)%

Organic Net Sales

6%

Ìý

(5)%

Ìý

1%

Currency

�%

Ìý

�%

Ìý

�%

Acquisition / (Divestitures)1

10%

Ìý

(3)%

Ìý

4%

% Change vs. Prior Year

15%

Ìý

(8)%

Ìý

4%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Segment Operating Earnings

$248

Ìý

$145

Ìý

Ìý

% Change vs. Prior Year

8%

Ìý

(13)%

Ìý

Ìý

*Numbers may not add due to rounding.

1 Reflects the incremental net sales associated with the Sovos Brands acquisition, which was completed on March 12, 2024, and the loss of net sales associated with the divestitures of the Pop Secret popcorn business, which was completed on August 26, 2024, and the noosa yoghurt business, which was completed on February 24, 2025.

Note: A detailed reconciliation of the reported (GAAP) net sales to organic net sales is included at the end of this news release.

Meals & Beverages
Net sales in the quarter increased 15% mainly driven by the benefit of the acquisition. Excluding the impact of the acquisition and noosa divestiture, organic net sales increased 6% driven by gains in U.S. soup, Rao’s pasta sauces and Canada, partially related to favorable shipment timing. Favorable volume/mix of 7% was partially offset by lower net price realization of 1%. Sales of U.S. soup increased due to increases in condensed soups, broth and ready-to-serve soups. Net sales of Rao’s pasta sauces increased primarily due to the timing of shipments related to the implementation of our existing SAP enterprise-resource planning system for Sovos Brands.

Operating earnings in the quarter increased 8% primarily due to the benefit of the acquisition, partially offset by a decline in the base business.

Snacks
Net sales in the quarter decreased 8%. Excluding the impact of the Pop Secret divestiture, organic net sales decreased 5% driven primarily by declines in Goldfish crackers, third-party partner and contract brands, Snyder’s of Hanover pretzels, Late July snacks and Lance sandwich crackers. Sales were impacted by volume/mix declines of 5% and neutral net price realization.

Operating earnings in the quarter decreased 13% primarily due to lower gross profit, partially offset by lower administrative expenses.

Corporate
Corporate expense was $226 million in the quarter compared to $135 million. The increase was primarily due to a non-cash impairment charge on the Snyder’s of Hanover trademark and unrealized mark-to-market losses on outstanding undesignated commodity hedges compared to gains in the prior year, partially offset by costs associated with the acquisition in the prior year.

Conference Call and Webcast
Campbell’s will host a conference call to discuss these results on Monday, June 2, 2025, at 8:00 a.m. Eastern Time. A copy of management’s prepared remarks and earnings presentation is now available on the Events & Presentation section of Campbell’s investor relations website at . Participants calling from the U.S. & Canada may dial in using the toll-free phone number (800) 715-9871. Participants calling from outside the U.S. & Canada may dial in using phone number +1 (646) 307-1963. The conference access code is 3388678. In addition to dial-in, access to a live listen-only audio webcast, as well as a replay, will be available on the company’s investor relations website.

Reportable Segments
Ì첩ÌåÓýll’s Company earnings results are reported as follows:

Meals & Beverages, which consists of soup, simple meals and beverages products in retail and foodservice in the U.S. and Canada. The segment includes the following products: °ä²¹³¾±è²ú±ð±ô±ô’s condensed and ready-to-serve soups; Swanson broth and stocks; Pacific Foods broth, soups and non-dairy beverages; Prego pasta sauces; Pace Mexican sauces; SpaghettiOs pasta; °ä²¹³¾±è²ú±ð±ô±ô’s gravies, beans and dinner sauces; Swanson canned poultry; V8 juices and beverages; °ä²¹³¾±è²ú±ð±ô±ô’s tomato juice; and as of March 12, 2024, Rao’s pasta sauces, dry pasta, frozen entrées, frozen pizza and soups; Michael Angelo’s frozen entrées and pasta sauces; and noosa yogurts. The noosa yoghurt business was sold on February 24, 2025. The segment also includes snacking products in foodservice and Canada; and

Snacks, which consists of Pepperidge Farm cookies, crackers, fresh bakery and frozen products, including Goldfish crackers, Snyder’s of Hanover pretzels, Lance sandwich crackers, Cape Cod potato chips, Kettle Brand potato chips, Late July snacks, Snack Factory pretzel crisps, and other snacking products in retail in the U.S. The segment also includes the snacking and meals and beverages retail business in Latin America. The segment also included the results of our Pop Secret popcorn business, which was sold on August 26, 2024.

The company refers to the following products as our “leadership brandsâ€�: °ä²¹³¾±è²ú±ð±ô±ô’s condensed and ready-to-serve soups; Chunky soups; Swanson broth, stocks and canned poultry; Pacific Foods broth, soups and non-dairy beverages; Prego pasta sauces; Pace Mexican sauces; V8 juices and beverages; Rao’s pasta sauces, dry pasta, frozen entrées, frozen pizza and soups; Pepperidge Farm cookies, crackers and fresh bakery; Goldfish crackers; Snyder’s of Hanover pretzels; Lance sandwich crackers; Cape Cod potato chips; Kettle Brand potato chips; Late July snacks; and Snack Factory pretzel crisps.

About Ì첩ÌåÓýll’s Company
For 155 years, The °ä²¹³¾±è²ú±ð±ô±ô’s Company (NASDAQ:CPB) has been connecting people through food they love. Headquartered in Camden, N.J. since 1869, generations of consumers have trusted Campbell’s to provide delicious and affordable food and beverages. Today, the company is a North American focused brand powerhouse, generating fiscal 2024 net sales of $9.6 billion across two divisions: Meals & Beverages and Snacks. Campbell’s portfolio of 16 leadership brands includes: °ä²¹³¾±è²ú±ð±ô±ô’s, Cape Cod, Chunky, Goldfish, Kettle Brand, Lance, Late July, Pace, Pacific Foods, Pepperidge Farm, Prego, ¸é²¹´Ç’s, Snack Factory pretzel crisps, Snyder’s of Hanover, Swanson and V8. For more information, visit .

Forward-Looking Statements
This release contains “forward-looking statementsâ€� that reflect the company’s current expectations about the impact of its future plans and performance on the company’s business or financial results. These forward-looking statements, including any statements made regarding sales, EBIT and EPS guidance, rely on a number of assumptions and estimates that could be inaccurate, and which are subject to risks and uncertainties. The factors that could cause the company’s actual results to vary materially from those anticipated or expressed in any forward-looking statement include: the risks associated with imposed and threatened tariffs by the U.S. and reciprocal tariffs by its trading partners; the risks related to the availability of, and cost inflation in, supply chain inputs, including labor, raw materials, commodities, packaging and transportation, including those related to tariffs; disruptions in or inefficiencies to the company’s supply chain and/or operations, including reliance on key contract manufacturer and supplier relationships; declines or volatility in financial markets, deteriorating economic conditions and other external factors, including the impact and application of new or changes to existing governmental laws, regulations, and policies; the company’s ability to execute on and realize the expected benefits from its strategy, including growing sales in snacks and growing/maintaining its market share position in soup; the impact of strong competitive responses to the company’s efforts to leverage brand power with product innovation, promotional programs and new advertising; the risks associated with trade and consumer acceptance of product improvements, shelving initiatives, new products and pricing and promotional strategies; changes in consumer demand for the company’s products and favorable perception of the company’s brands; the risk that the cost savings and any other synergies from the Sovos Brands, Inc. (“Sovos Brandsâ€�) transaction may not be fully realized or may take longer or cost more to be realized than expected, including that the Sovos Brands transaction may not be accretive within the expected timeframe or the extent anticipated; the ability to realize projected cost savings and benefits from cost savings initiatives and the integration of recent acquisitions; the risks related to the effectiveness of the company’s hedging activities and the company’s ability to respond to volatility in commodity prices; the company’s ability to manage changes to its organizational structure and/or business processes, including selling, distribution, manufacturing and information management systems or processes; changing inventory management practices by certain of the company’s key customers; a changing customer landscape, with value and e-commerce retailers expanding their market presence, while certain of the company’s key customers maintain significance to the company’s business; product quality and safety issues, including recalls and product liabilities; the possible disruption to the independent contractor distribution models used by certain of the company’s businesses, including as a result of litigation or regulatory actions affecting their independent contractor classification; the uncertainties of litigation and regulatory actions against the company; a disruption, failure or security breach of the company’s or the company’s vendors’ information technology systems, including ransomware attacks; impairment to goodwill or other intangible assets; the company’s ability to protect its intellectual property rights; increased liabilities and costs related to the company’s defined benefit pension plans; the company’s ability to attract and retain key talent; goals and initiatives related to, and the impacts of, climate change, including from weather-related events; the costs, disruption and diversion of management’s attention associated with activist investors; the company’s indebtedness and ability to pay such indebtedness; unforeseen business disruptions or other impacts due to political instability, civil disobedience, terrorism, geopolitical conflicts, extreme weather conditions, natural disasters, pandemics or other outbreaks of disease or other calamities; and other factors described in the company’s most recent Form 10-K and subsequent Securities and Exchange Commission filings. This discussion of uncertainties is by no means exhaustive but is designed to highlight important factors that may impact the company’s outlook. The company disclaims any obligation or intent to update forward-looking statements in order to reflect new information, events or circumstances after the date of this release.

THE CAMPBELL’S COMPANY

CONSOLIDATED STATEMENTS OF EARNINGS (unaudited)

(millions, except per share amounts)

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Ìý

April 27, 2025

Ìý

April 28, 2024

Net sales

Ìý

$

2,475

Ìý

$

2,369

Costs and expenses

Ìý

Ìý

Ìý

Ìý

Cost of products sold

Ìý

Ìý

1,747

Ìý

Ìý

1,637

Marketing and selling expenses

Ìý

Ìý

216

Ìý

Ìý

206

Administrative expenses

Ìý

Ìý

162

Ìý

Ìý

208

Research and development expenses

Ìý

Ìý

23

Ìý

Ìý

27

Other expenses / (income)

Ìý

Ìý

160

Ìý

Ìý

30

Restructuring charges

Ìý

Ìý

6

Ìý

Ìý

13

Total costs and expenses

Ìý

Ìý

2,314

Ìý

Ìý

2,121

Earnings before interest and taxes

Ìý

Ìý

161

Ìý

Ìý

248

Interest, net

Ìý

Ìý

80

Ìý

Ìý

66

Earnings before taxes

Ìý

Ìý

81

Ìý

Ìý

182

Taxes on earnings

Ìý

Ìý

15

Ìý

Ìý

49

Net earnings

Ìý

Ìý

66

Ìý

Ìý

133

Net loss attributable to noncontrolling interests

Ìý

Ìý

�

Ìý

Ìý

�

Net earnings attributable to Ì첩ÌåÓýll’s Company

Ìý

$

66

Ìý

$

133

Per share – basic

Ìý

Ìý

Ìý

Ìý

Net earnings attributable to Ì첩ÌåÓýll’s Company

Ìý

$

.22

Ìý

$

.45

Weighted average shares outstanding – basic

Ìý

Ìý

298

Ìý

Ìý

298

Per share – assuming dilution

Ìý

Ìý

Ìý

Ìý

Net earnings attributable to Ì첩ÌåÓýll’s Company

Ìý

$

.22

Ìý

$

.44

Weighted average shares outstanding – assuming dilution

Ìý

Ìý

299

Ìý

Ìý

300

THE CAMPBELL’S COMPANY

CONSOLIDATED STATEMENTS OF EARNINGS (unaudited)

(millions, except per share amounts)

Ìý

Ìý

Ìý

Nine Months Ended

Ìý

Ìý

April 27, 2025

Ìý

April 28, 2024

Net sales

Ìý

$

7,932

Ìý

$

7,343

Costs and expenses

Ìý

Ìý

Ìý

Ìý

Cost of products sold

Ìý

Ìý

5,518

Ìý

Ìý

5,047

Marketing and selling expenses

Ìý

Ìý

722

Ìý

Ìý

645

Administrative expenses

Ìý

Ìý

502

Ìý

Ìý

555

Research and development expenses

Ìý

Ìý

74

Ìý

Ìý

76

Other expenses / (income)

Ìý

Ìý

244

Ìý

Ìý

80

Restructuring charges

Ìý

Ìý

17

Ìý

Ìý

17

Total costs and expenses

Ìý

Ìý

7,077

Ìý

Ìý

6,420

Earnings before interest and taxes

Ìý

Ìý

855

Ìý

Ìý

923

Interest, net

Ìý

Ìý

243

Ìý

Ìý

160

Earnings before taxes

Ìý

Ìý

612

Ìý

Ìý

763

Taxes on earnings

Ìý

Ìý

155

Ìý

Ìý

193

Net earnings

Ìý

Ìý

457

Ìý

Ìý

570

Net loss attributable to noncontrolling interests

Ìý

Ìý

�

Ìý

Ìý

�

Net earnings attributable to Ì첩ÌåÓýll’s Company

Ìý

$

457

Ìý

$

570

Per share – basic

Ìý

Ìý

Ìý

Ìý

Net earnings attributable to Ì첩ÌåÓýll’s Company

Ìý

$

1.53

Ìý

$

1.91

Weighted average shares outstanding – basic

Ìý

Ìý

298

Ìý

Ìý

298

Per share – assuming dilution

Ìý

Ìý

Ìý

Ìý

Net earnings attributable to Ì첩ÌåÓýll’s Company

Ìý

$

1.52

Ìý

$

1.91

Weighted average shares outstanding – assuming dilution

Ìý

Ìý

300

Ìý

Ìý

299

THE CAMPBELL’S COMPANY

CONSOLIDATED SUPPLEMENTAL SCHEDULE OF SALES AND EARNINGS (unaudited)

(millions, except per share amounts)

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Ìý

April 27, 2025

Ìý

April 28, 2024

Ìý

Percent
Change

Sales

Ìý

Ìý

Ìý

Ìý

Ìý

Contributions:

Ìý

Ìý

Ìý

Ìý

Ìý

Meals & Beverages

$

1,463

Ìý

Ìý

$

1,272

Ìý

Ìý

15%

Snacks

Ìý

1,012

Ìý

Ìý

Ìý

1,097

Ìý

Ìý

(8)%

Total sales

$

2,475

Ìý

Ìý

$

2,369

Ìý

Ìý

4%

Earnings

Ìý

Ìý

Ìý

Ìý

Ìý

Contributions:

Ìý

Ìý

Ìý

Ìý

Ìý

Meals & Beverages

$

248

Ìý

Ìý

$

229

Ìý

Ìý

8%

Snacks

Ìý

145

Ìý

Ìý

Ìý

167

Ìý

Ìý

(13)%

Total operating earnings

Ìý

393

Ìý

Ìý

Ìý

396

Ìý

Ìý

(1)%

Corporate income (expense)

Ìý

(226

)

Ìý

Ìý

(135

)

Ìý

Ìý

Restructuring charges

Ìý

(6

)

Ìý

Ìý

(13

)

Ìý

Ìý

Earnings before interest and taxes

Ìý

161

Ìý

Ìý

Ìý

248

Ìý

Ìý

(35)%

Interest, net

Ìý

80

Ìý

Ìý

Ìý

66

Ìý

Ìý

Ìý

Taxes on earnings

Ìý

15

Ìý

Ìý

Ìý

49

Ìý

Ìý

Ìý

Net earnings

Ìý

66

Ìý

Ìý

Ìý

133

Ìý

Ìý

(50)%

Net loss attributable to noncontrolling interests

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Net earnings attributable to Ì첩ÌåÓýll’s Company

$

66

Ìý

Ìý

$

133

Ìý

Ìý

(50)%

Per share – assuming dilution

Ìý

Ìý

Ìý

Ìý

Ìý

Net earnings attributable to Ì첩ÌåÓýll’s Company

$

.22

Ìý

Ìý

$

.44

Ìý

Ìý

(50)%

THE CAMPBELL’S COMPANY

CONSOLIDATED SUPPLEMENTAL SCHEDULE OF SALES AND EARNINGS (unaudited)

(millions, except per share amounts)

Ìý

Ìý

Nine Months Ended

Ìý

Ìý

Ìý

April 27, 2025

Ìý

April 28, 2024

Ìý

Percent
Change

Sales

Ìý

Ìý

Ìý

Ìý

Ìý

Contributions:

Ìý

Ìý

Ìý

Ìý

Ìý

Meals & Beverages

$

4,848

Ìý

Ìý

$

4,058

Ìý

Ìý

19%

Snacks

Ìý

3,084

Ìý

Ìý

Ìý

3,285

Ìý

Ìý

(6)%

Total sales

$

7,932

Ìý

Ìý

$

7,343

Ìý

Ìý

8%

Earnings

Ìý

Ìý

Ìý

Ìý

Ìý

Contributions:

Ìý

Ìý

Ìý

Ìý

Ìý

Meals & Beverages

$

876

Ìý

Ìý

$

763

Ìý

Ìý

15%

Snacks

Ìý

401

Ìý

Ìý

Ìý

489

Ìý

Ìý

(18)%

Total operating earnings

Ìý

1,277

Ìý

Ìý

Ìý

1,252

Ìý

Ìý

2%

Corporate income (expense)

Ìý

(405

)

Ìý

Ìý

(312

)

Ìý

Ìý

Restructuring charges

Ìý

(17

)

Ìý

Ìý

(17

)

Ìý

Ìý

Earnings before interest and taxes

Ìý

855

Ìý

Ìý

Ìý

923

Ìý

Ìý

(7)%

Interest, net

Ìý

243

Ìý

Ìý

Ìý

160

Ìý

Ìý

Ìý

Taxes on earnings

Ìý

155

Ìý

Ìý

Ìý

193

Ìý

Ìý

Ìý

Net earnings

Ìý

457

Ìý

Ìý

Ìý

570

Ìý

Ìý

(20)%

Net loss attributable to noncontrolling interests

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Net earnings attributable to Ì첩ÌåÓýll’s Company

$

457

Ìý

Ìý

$

570

Ìý

Ìý

(20)%

Per share – assuming dilution

Ìý

Ìý

Ìý

Ìý

Ìý

Net earnings attributable to Ì첩ÌåÓýll’s Company

$

1.52

Ìý

Ìý

$

1.91

Ìý

Ìý

(20)%

THE CAMPBELL’S COMPANY

CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)

(millions)

Ìý

Ìý

April 27, 2025

Ìý

April 28, 2024

Current assets

$

2,226

Ìý

$

2,139

Plant assets, net

Ìý

2,665

Ìý

Ìý

2,621

Intangible assets, net

Ìý

9,357

Ìý

Ìý

9,947

Other assets

Ìý

580

Ìý

Ìý

536

Total assets

$

14,828

Ìý

$

15,243

Current liabilities

$

2,849

Ìý

$

3,457

Long-term debt

Ìý

6,097

Ìý

Ìý

5,752

Other liabilities

Ìý

2,010

Ìý

Ìý

2,119

Total equity

Ìý

3,872

Ìý

Ìý

3,915

Total liabilities and equity

$

14,828

Ìý

$

15,243

Total debt

$

6,896

Ìý

$

7,179

Total cash and cash equivalents

$

143

Ìý

$

107

THE CAMPBELL’S COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

(millions)

Ìý

Ìý

Nine Months Ended

Ìý

April 27, 2025

Ìý

April 28, 2024

Cash flows from operating activities:

Ìý

Ìý

Ìý

Net earnings

$

457

Ìý

Ìý

$

570

Ìý

Adjustments to reconcile net earnings to operating cash flow

Ìý

Ìý

Ìý

Impairment charges

Ìý

176

Ìý

Ìý

Ìý

�

Ìý

Restructuring charges

Ìý

17

Ìý

Ìý

Ìý

17

Ìý

Stock-based compensation

Ìý

52

Ìý

Ìý

Ìý

80

Ìý

Amortization of inventory fair value adjustment from acquisition

Ìý

�

Ìý

Ìý

Ìý

17

Ìý

Pension and postretirement benefit expense

Ìý

2

Ìý

Ìý

Ìý

5

Ìý

Depreciation and amortization

Ìý

328

Ìý

Ìý

Ìý

298

Ìý

Deferred income taxes

Ìý

(58

)

Ìý

Ìý

13

Ìý

Loss on sales of businesses

Ìý

25

Ìý

Ìý

Ìý

�

Ìý

Other

Ìý

92

Ìý

Ìý

Ìý

103

Ìý

Changes in working capital, net of acquisition and divestitures

Ìý

Ìý

Ìý

Accounts receivable

Ìý

(57

)

Ìý

Ìý

(33

)

Inventories

Ìý

49

Ìý

Ìý

Ìý

102

Ìý

Other current assets

Ìý

(17

)

Ìý

Ìý

(28

)

Accounts payable and accrued liabilities

Ìý

(150

)

Ìý

Ìý

(180

)

Other

Ìý

(44

)

Ìý

Ìý

(67

)

Net cash provided by operating activities

Ìý

872

Ìý

Ìý

Ìý

897

Ìý

Cash flows from investing activities:

Ìý

Ìý

Ìý

Purchases of plant assets

Ìý

(296

)

Ìý

Ìý

(376

)

Purchases of route businesses

Ìý

(130

)

Ìý

Ìý

(28

)

Sales of route businesses

Ìý

96

Ìý

Ìý

Ìý

33

Ìý

Business acquired, net of cash acquired

Ìý

�

Ìý

Ìý

Ìý

(2,617

)

Sales of businesses, net of cash divested

Ìý

258

Ìý

Ìý

Ìý

�

Ìý

Other

Ìý

(8

)

Ìý

Ìý

1

Ìý

Net cash used in investing activities

Ìý

(80

)

Ìý

Ìý

(2,987

)

Cash flows from financing activities:

Ìý

Ìý

Ìý

Short-term borrowings, including commercial paper and delayed draw term loan

Ìý

1,189

Ìý

Ìý

Ìý

4,616

Ìý

Short-term repayments, including commercial paper and delayed draw term loan

Ìý

(1,093

)

Ìý

Ìý

(4,556

)

Long-term borrowings

Ìý

1,144

Ìý

Ìý

Ìý

2,496

Ìý

Long-term repayments

Ìý

(1,550

)

Ìý

Ìý

(100

)

Dividends paid

Ìý

(343

)

Ìý

Ìý

(334

)

Treasury stock purchases

Ìý

(60

)

Ìý

Ìý

(46

)

Payments related to tax withholding for stock-based compensation

Ìý

(30

)

Ìý

Ìý

(46

)

Payments of debt issuance costs

Ìý

(12

)

Ìý

Ìý

(22

)

Net cash provided by (used in) financing activities

Ìý

(755

)

Ìý

Ìý

2,008

Ìý

Effect of exchange rate changes on cash

Ìý

(2

)

Ìý

Ìý

�

Ìý

Net change in cash and cash equivalents

Ìý

35

Ìý

Ìý

Ìý

(82

)

Cash and cash equivalents � beginning of period

Ìý

108

Ìý

Ìý

Ìý

189

Ìý

Cash and cash equivalents � end of period

$

143

Ìý

Ìý

$

107

Ìý

Reconciliation of GAAP to Non-GAAP Financial Measures
Third Quarter Ended April 27, 2025

Ì첩ÌåÓýll’s Company (the “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. Management considers quantitative and qualitative factors in assessing whether to adjust for the impact of items that may be significant or that could affect an understanding of the company’s performance and trends in its underlying operating results. The adjustments on earnings may include but are not limited to items such as: unusual or non-recurring gains or charges; costs associated with cost savings and optimization initiatives; actuarial gains or losses on pension and postretirement plans; unrealized mark-to-market gains or losses on outstanding undesignated commodity hedges; gains or losses on the extinguishment of debt; gains or losses on divestitures; costs associated with acquisitions; impairment charges or accelerated amortization; certain litigation expenses or recoveries; and costs or recoveries related to a cybersecurity incident. Depending upon facts or circumstances, management may change these adjustments. When these adjustments change, the company will provide updated definitions of its non-GAAP financial measures. When items no longer impact the company’s current or future presentation of non-GAAP operating results, the company will remove these items from its non-GAAP definitions.

Organic Net Sales
Organic net sales are net sales excluding the impact of currency, acquisitions, divestitures and the 53rd week in fiscal 2025. Management believes that excluding these items, which are not part of the ongoing business, improves the comparability of year-to-year results. A reconciliation of net sales as reported to organic net sales follows.

Three Months Ended

Ìý

April 27, 2025

Ìý

April 28, 2024

Ìý

% Change

(millions)

Net Sales,
as
Reported

Impact of
Currency

Impact of
Acquisition

Organic Net
Sales

Ìý

Net Sales,
as
Reported

Impact of
Divestitures

Organic Net
Sales

Ìý

Net Sales,
as
Reported

Organic Net
Sales

Meals & Beverages

$

1,463

$

6

$

(149

)

$

1,320

Ìý

$

1,272

$

(21

)

$

1,251

Ìý

15

%

6

%

Snacks

Ìý

1,012

Ìý

1

Ìý

�

Ìý

Ìý

1,013

Ìý

Ìý

1,097

Ìý

(30

)

Ìý

1,067

Ìý

(8

)%

(5

)%

Total Net Sales

$

2,475

$

7

$

(149

)

$

2,333

Ìý

$

2,369

$

(51

)

$

2,318

Ìý

4

%

1

%

Nine Months Ended

Ìý

April 27, 2025

Ìý

April 28, 2024

Ìý

% Change

(millions)

Net Sales,
as
Reported

Impact of
Currency

Impact of
Acquisition

Organic Net
Sales

Ìý

Net Sales,
as
Reported

Impact of
Divestitures

Organic Net
Sales

Ìý

Net Sales,
as
Reported

Organic Net
Sales

Meals & Beverages

$

4,848

$

13

$

(772

)

$

4,089

Ìý

$

4,058

$

(21

)

$

4,037

Ìý

19

%

1

%

Snacks

Ìý

3,084

Ìý

3

Ìý

�

Ìý

Ìý

3,087

Ìý

Ìý

3,285

Ìý

(83

)

Ìý

3,202

Ìý

(6

)%

(4

)%

Total Net Sales

$

7,932

$

16

$

(772

)

$

7,176

Ìý

$

7,343

$

(104

)

$

7,239

Ìý

8

%

(1

)%

Twelve Months Ended

Ìý

July 28, 2024

(millions)

Net Sales,
as
Reported

Impact of
Divestitures

Organic Net
Sales for
FY 2025
Guidance

Meals & Beverages

$

5,258

$

(68

)

$

5,190

Snacks

Ìý

4,378

Ìý

(111

)

Ìý

4,267

Total Net Sales

$

9,636

$

(179

)

$

9,457

Items Impacting Earnings
Adjusted Net earnings are net earnings excluding the impact of costs associated with cost savings and optimization initiatives, unrealized mark-to-market gains or losses on outstanding undesignated commodity hedges, accelerated amortization, gains or losses on divestitures, certain litigation expenses or recoveries, impairment charges, costs or recoveries related to a cybersecurity incident, actuarial gains or losses on pension and postretirement plans, and costs associated with acquisitions. Management 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, management believes that investors may be able to better understand its results excluding these items.

The following items impacted earnings:

(1)

The company has implemented several cost savings initiatives in recent years. In the third quarter of fiscal 2025, the company recorded Restructuring charges of $6 million and implementation costs and other related costs of $7 million in Cost of products sold, $7 million in Administrative expenses and $1 million in Research and development expenses related to these initiatives. In the third quarter of fiscal 2024, the company recorded implementation costs and other related costs of $13 million in Administrative expenses, $3 million in Cost of products sold, $1 million in Marketing and selling expenses, $1 million in Research and development expenses and a reduction to Restructuring charges of $3 million related to these initiatives. In the nine-month period of fiscal 2025, the company recorded Restructuring charges of $17 million and implementation costs and other related costs of $26 million in Administrative expenses, $25 million in Cost of products sold, $3 million in Research and development expenses and $2 million in Marketing and selling expenses related to these initiatives. In the nine-month period of fiscal 2024, the company recorded Restructuring charges of $1 million and implementation costs and other related costs of $47 million in Administrative expenses, $9 million in Cost of products sold, $4 million in Marketing and selling expenses and $3 million in Research and development expenses related to these initiatives. For the year ended July 28, 2024, the company recorded Restructuring charges of $17 million and implementation costs and other related costs of $54 million in Administrative expenses, $26 million in Cost of products sold, $4 million in Marketing and selling expenses and $3 million in Research and development expenses related to these initiatives.

Ìý

Ìý

Ìý

In the second quarter of fiscal 2024, the company began implementation of an optimization initiative to improve the effectiveness of its Snacks direct-store-delivery route-to-market network. In the third quarter of fiscal 2025, the company recognized $9 million in Marketing and selling expenses and $1 million in Administrative expenses related to this initiative. In the third quarter of fiscal 2024, the company recognized $5 million in Marketing and selling expenses related to this initiative. In the nine-month period of fiscal 2025, the company recognized $17 million in Marketing and selling expenses and $1 million in Administrative expenses related to this initiative. For the year ended July 28, 2024, the company recognized $5 million in Marketing and selling expenses related to this initiative.

Ìý

Ìý

Ìý

In the third quarter of fiscal 2025, the total aggregate impact related to the cost savings and optimization initiatives was $31 million ($24 million after tax, or $.08 per share). In the third quarter of fiscal 2024, the total aggregate impact related to the cost savings and optimization initiatives was $20 million ($15 million after tax, or $.05 per share). In the nine-month period of fiscal 2025, the total aggregate impact related to the cost savings and optimization initiatives was $91 million ($70 million after tax, or $.23 per share). In the nine-month period of fiscal 2024, the total aggregate impact related to the cost savings and optimization initiatives was $69 million ($52 million after tax, or $.17 per share). For the year ended July 28, 2024, the total aggregate impact related to the cost savings and optimization initiatives was $109 million ($83 million after tax, or $.28 per share).

Ìý

Ìý

(2)

In the third quarter of fiscal 2025, the company recognized losses in Cost of products sold of $10 million ($7 million after tax, or $.02 per share) associated with unrealized mark-to-market adjustments on outstanding undesignated commodity hedges. In the third quarter of fiscal 2024, the company recognized gains in Cost of products sold of $13 million ($10 million after tax, or $.03 per share) associated with unrealized mark-to-market adjustments on outstanding undesignated commodity hedges. In the nine-month period of fiscal 2025, the company recognized gains in Cost of products sold of $8 million ($6 million after tax, or $.02 per share) associated with unrealized mark-to-market adjustments on outstanding undesignated commodity hedges. In the nine-month period of fiscal 2024, the company recognized gains in Cost of products sold of $5 million ($4 million after tax, or $.01 per share) associated with unrealized mark-to-market adjustments on outstanding undesignated commodity hedges. For the year ended July 28, 2024, the company recognized losses in Cost of products sold of $22 million ($16 million after tax, or $.05 per share) associated with unrealized mark-to-market adjustments on outstanding undesignated commodity hedges.

Ìý

Ìý

(3)

In the third quarter of fiscal 2025 and 2024, the company recorded accelerated amortization expense in Other expenses / (income) of $6 million ($5 million after tax, or $.02 per share) related to customer relationship intangible assets due to the loss of certain contract manufacturing customers, which began in the fourth quarter of fiscal 2023. In the nine-month periods of fiscal 2025 and 2024, the company recorded accelerated amortization expense in Other expenses / (income) of $20 million ($15 million after tax, or $.05 per share). For the year ended July 28, 2024, the company recorded accelerated amortization expense in Other expenses / (income) of $27 million ($20 million after tax, or $.07 per share).

Ìý

Ìý

(4)

In the third quarter of fiscal 2025, the company completed the sale of its noosa yoghurt business. In the second quarter of fiscal 2025, the company recorded $15 million of tax expense related to the sale. In the nine-month period of fiscal 2025, the company recorded an after-tax loss of $15 million ($.05 per share) on the sale of the business, which is subject to the finalization of certain purchase price adjustments. In the first quarter of fiscal 2025, the company recorded a loss in Other expenses / (income) of $25 million ($19 million after tax, or $.06 per share) on the sale of its Pop Secret popcorn business. In the nine-month period of fiscal 2025, the total aggregate impact of charges associated with divestitures was $25 million ($34 million after tax, or $.11 per share).

Ìý

Ìý

(5)

In the third quarter of fiscal 2025, the company recorded litigation expenses in Administrative expenses of $4 million ($4 million after tax, or $.01 per share) related to the Plum baby food and snacks business (Plum), which was divested on May 3, 2021, and certain other litigation matters. In the nine-month period of fiscal 2025, the company recorded litigation expenses in Administrative expenses of $6 million ($6 million after tax, or $.02 per share) related to Plum and certain other litigation matters. In the nine-month period of fiscal 2024, the company recorded litigation expenses in Administrative expenses of $3 million ($3 million after tax, or $.01 per share) related to Plum. For the year ended July 28, 2024, the company recorded litigation expenses in Administrative expenses of $5 million ($5 million after tax, $.02 per share) related to Plum and certain other litigation matters.

Ìý

Ìý

(6)

In the third quarter of fiscal 2025, the company performed an interim impairment assessment on the Snyder’s of Hanover trademark within the Snacks segment and recognized an impairment charge of $150 million ($112 million after tax, or $.37 per share) on the trademark.

Ìý

Ìý

In the second quarter of fiscal 2025, the company performed an interim impairment assessment on certain salty snacks and cookie trademarks within the Snacks segment, including Tom’s, Jays, Kruncher’s, O-Ke-Doke, Stella D’oro and Archway, collectively referred to as the company’s “Allied brands,” and recognized an impairment charge of $15 million on the trademarks.

Ìý

Ìý

Ìý

In the second quarter of fiscal 2025, the company performed an interim impairment assessment on the Late July trademark within the Snacks segment and recognized an impairment charge of $11 million on the trademark.

Ìý

Ìý

Ìý

In the second quarter of fiscal 2025, the total aggregate impact of the impairment charges was $26 million ($19 million after tax, or $.06 per share). In the nine-month period of fiscal 2025, the total aggregate impact of the impairment charges was $176 million ($131 million after tax, or $.44 per share).

Ìý

Ìý

Ìý

In the fourth quarter of fiscal 2024, the company recognized an impairment charge of $53 million on the Allied brands trademarks.

Ìý

Ìý

Ìý

In the fourth quarter of fiscal 2024, the company performed an impairment assessment on the assets in the Pop Secret popcorn business within the Snacks segment as sales and operating performance were below expectations due in part to competitive pressure and reduced margins, and as the company pursued divesting the business. As a result of these factors, in the fourth quarter of fiscal 2024, the company lowered the long-term outlook for the business and recognized an impairment charge of $76 million on the trademark. The sale of the business was completed on August 26, 2024.

Ìý

Ìý

For the year ended July 28, 2024, the total aggregate impact of the impairment charges was $129 million ($98 million after tax, or $.33 per share).

Ìý

Ìý

Ìý

The charges were included in Other expenses / (income).

Ìý

Ìý

(7)

In the nine-month period of fiscal 2025, the company recorded insurance recoveries in Administrative expenses of $1 million ($1 million after tax) related to related to the cybersecurity incident that was identified in the fourth quarter of fiscal 2023. In the nine-moth period of fiscal 2024, the company recorded costs of $2 million in Cost of products sold and $1 million in Administrative expenses (aggregate impact of $2 million after tax, or $.01 per share) related to the cybersecurity incident.

Ìý

Ìý

(8)

In the nine-month period of fiscal 2025, the company recognized an actuarial loss in Other expenses / (income) of $2 million ($1 million after tax) related to an interim remeasurement of a postretirement plan due to a plan amendment. For the year ended July 28, 2024, the company recognized actuarial losses on pension and postretirement plans in Other expenses / (income) of $33 million ($25 million after tax, or $.08 per share).

Ìý

(9)

In the first quarter of fiscal 2024, the company announced its intent to acquire Sovos Brands, Inc. and on March 12, 2024, the acquisition closed. In the third quarter of fiscal 2024, the company incurred $93 million of costs associated with the acquisition, of which $16 million was recorded in Restructuring charges, $39 million in Administrative expenses, $16 million in Other expenses / (income), $2 million in Marketing and selling expenses, $2 million in Research and development expenses and $18 million in Cost of products sold, of which $17 million was associated with the acquisition date fair value adjustment for inventory. The company also recorded costs of $2 million in Interest expense related to costs associated with the Delayed Draw Term Loan Credit Agreement used to fund the acquisition. The aggregate impact was $95 million, $81 million after tax, or $.27 per share. In the nine-month period of fiscal 2024, the company incurred $114 million of costs associated with the acquisition, of which $16 million was recorded in Restructuring charges, $39 million in Administrative expenses, $35 million in Other expenses / (income), $2 million in Marketing and selling expenses, $2 million in Research and development expenses, $18 million in Cost of products sold and $2 million in Interest expense. The aggregate after-tax impact was $98 million, or $.33 per share. For the year ended July 28, 2024, the company incurred $126 million of costs associated with the acquisition, of which $21 million was recorded in Restructuring charges, $47 million in Administrative expenses, $35 million in Other expenses / (income), $3 million in Marketing and selling expenses, $2 million in Research and development expenses, $18 million in Cost of products sold and $2 million in Interest expense. The aggregate impact was $128 million, $109 million after tax, or $.36 per share.

The following tables reconcile financial information, presented in accordance with GAAP, to financial information excluding certain items:

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Ìý

Nine Months Ended

Ìý

Ìý

Ìý

Year Ended

(millions, except per share amounts)

Ìý

April 27, 2025

Ìý

April 28, 2024

Ìý

Percent
Change

Ìý

April 27, 2025

Ìý

April 28, 2024

Ìý

Percent
Change

Ìý

July 28,
2024

Gross profit, as reported

Ìý

$

728

Ìý

Ìý

$

732

Ìý

Ìý

(1)%

Ìý

$

2,414

Ìý

Ìý

$

2,296

Ìý

Ìý

5%

Ìý

$

2,971

Ìý

Gross profit margin, as reported

Ìý

Ìý

29.4

%

Ìý

Ìý

30.9

%

Ìý

(150) pts

Ìý

Ìý

30.4

%

Ìý

Ìý

31.3

%

Ìý

(90) pts

Ìý

Ìý

30.8

%

Costs associated with cost savings and optimization initiatives (1)

Ìý

Ìý

7

Ìý

Ìý

Ìý

3

Ìý

Ìý

Ìý

Ìý

Ìý

25

Ìý

Ìý

Ìý

9

Ìý

Ìý

Ìý

Ìý

Ìý

26

Ìý

Commodity mark-to-market losses (gains) (2)

Ìý

Ìý

10

Ìý

Ìý

Ìý

(13

)

Ìý

Ìý

Ìý

Ìý

(8

)

Ìý

Ìý

(5

)

Ìý

Ìý

Ìý

Ìý

22

Ìý

Cybersecurity incident costs (recoveries) (7)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2

Ìý

Ìý

Ìý

Ìý

Ìý

2

Ìý

Costs associated with acquisition (9)

Ìý

Ìý

�

Ìý

Ìý

Ìý

18

Ìý

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

18

Ìý

Ìý

Ìý

Ìý

Ìý

18

Ìý

Adjusted Gross profit

Ìý

$

745

Ìý

Ìý

$

740

Ìý

Ìý

1%

Ìý

$

2,431

Ìý

Ìý

$

2,320

Ìý

Ìý

5%

Ìý

$

3,039

Ìý

Adjusted Gross profit margin

Ìý

Ìý

30.1

%

Ìý

Ìý

31.2

%

Ìý

(110) pts

Ìý

Ìý

30.6

%

Ìý

Ìý

31.6

%

Ìý

(100) pts

Ìý

Ìý

31.5

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Marketing and selling expenses, as reported

Ìý

$

216

Ìý

Ìý

$

206

Ìý

Ìý

5%

Ìý

$

722

Ìý

Ìý

$

645

Ìý

Ìý

12%

Ìý

$

833

Ìý

Costs associated with cost savings and optimization initiatives (1)

Ìý

Ìý

(9

)

Ìý

Ìý

(6

)

Ìý

Ìý

Ìý

Ìý

(19

)

Ìý

Ìý

(9

)

Ìý

Ìý

Ìý

Ìý

(9

)

Costs associated with acquisition (9)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2

)

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2

)

Ìý

Ìý

Ìý

Ìý

(3

)

Adjusted Marketing and selling expenses

Ìý

$

207

Ìý

Ìý

$

198

Ìý

Ìý

5%

Ìý

$

703

Ìý

Ìý

$

634

Ìý

Ìý

11%

Ìý

$

821

Ìý

Administrative expenses, as reported

Ìý

$

162

Ìý

Ìý

$

208

Ìý

Ìý

(22)%

Ìý

$

502

Ìý

Ìý

$

555

Ìý

Ìý

(10)%

Ìý

$

737

Ìý

Costs associated with cost savings and optimization initiatives (1)

Ìý

Ìý

(8

)

Ìý

Ìý

(13

)

Ìý

Ìý

Ìý

Ìý

(27

)

Ìý

Ìý

(47

)

Ìý

Ìý

Ìý

Ìý

(54

)

Certain litigation expenses (5)

Ìý

Ìý

(4

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

(6

)

Ìý

Ìý

(3

)

Ìý

Ìý

Ìý

Ìý

(5

)

Cybersecurity incident recoveries (costs) (7)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

1

Ìý

Ìý

Ìý

(1

)

Ìý

Ìý

Ìý

Ìý

(1

)

Costs associated with acquisition (9)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(39

)

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(39

)

Ìý

Ìý

Ìý

Ìý

(47

)

Adjusted Administrative expenses

Ìý

$

150

Ìý

Ìý

$

156

Ìý

Ìý

(4)%

Ìý

$

470

Ìý

Ìý

$

465

Ìý

Ìý

1%

Ìý

$

630

Ìý

Research and development expenses, as reported

Ìý

$

23

Ìý

Ìý

$

27

Ìý

Ìý

Ìý

Ìý

$

74

Ìý

Ìý

$

76

Ìý

Ìý

Ìý

Ìý

$

102

Ìý

Costs associated with cost savings and optimization initiatives (1)

Ìý

Ìý

(1

)

Ìý

Ìý

(1

)

Ìý

Ìý

Ìý

Ìý

(3

)

Ìý

Ìý

(3

)

Ìý

Ìý

Ìý

Ìý

(3

)

Costs associated with acquisition (9)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2

)

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2

)

Ìý

Ìý

Ìý

Ìý

(2

)

Adjusted Research and development expenses

Ìý

$

22

Ìý

Ìý

$

24

Ìý

Ìý

Ìý

Ìý

$

71

Ìý

Ìý

$

71

Ìý

Ìý

Ìý

Ìý

$

97

Ìý

Other expenses / (income), as reported

Ìý

$

160

Ìý

Ìý

$

30

Ìý

Ìý

Ìý

Ìý

$

244

Ìý

Ìý

$

80

Ìý

Ìý

Ìý

Ìý

$

261

Ìý

Accelerated amortization (3)

Ìý

Ìý

(6

)

Ìý

Ìý

(6

)

Ìý

Ìý

Ìý

Ìý

(20

)

Ìý

Ìý

(20

)

Ìý

Ìý

Ìý

Ìý

(27

)

Charges associated with divestitures (4)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

(25

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

�

Ìý

Impairment charges (6)

Ìý

Ìý

(150

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

(176

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

(129

)

Pension and postretirement actuarial losses (8)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

(2

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

(33

)

Costs associated with acquisition (9)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(16

)

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(35

)

Ìý

Ìý

Ìý

Ìý

(35

)

Adjusted Other expenses / (income)

Ìý

$

4

Ìý

Ìý

$

8

Ìý

Ìý

Ìý

Ìý

$

21

Ìý

Ìý

$

25

Ìý

Ìý

Ìý

Ìý

$

37

Ìý

Earnings before interest and taxes, as reported

Ìý

$

161

Ìý

Ìý

$

248

Ìý

Ìý

(35)%

Ìý

$

855

Ìý

Ìý

$

923

Ìý

Ìý

(7)%

Ìý

$

1,000

Ìý

Costs associated with cost savings and optimization initiatives (1)

Ìý

Ìý

31

Ìý

Ìý

Ìý

20

Ìý

Ìý

Ìý

Ìý

Ìý

91

Ìý

Ìý

Ìý

69

Ìý

Ìý

Ìý

Ìý

Ìý

109

Ìý

Commodity mark-to-market losses (gains) (2)

Ìý

Ìý

10

Ìý

Ìý

Ìý

(13

)

Ìý

Ìý

Ìý

Ìý

(8

)

Ìý

Ìý

(5

)

Ìý

Ìý

Ìý

Ìý

22

Ìý

Accelerated amortization (3)

Ìý

Ìý

6

Ìý

Ìý

Ìý

6

Ìý

Ìý

Ìý

Ìý

Ìý

20

Ìý

Ìý

Ìý

20

Ìý

Ìý

Ìý

Ìý

Ìý

27

Ìý

Charges associated with divestitures (4)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

25

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

�

Ìý

Certain litigation expenses (5)

Ìý

Ìý

4

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

6

Ìý

Ìý

Ìý

3

Ìý

Ìý

Ìý

Ìý

Ìý

5

Ìý

Impairment charges (6)

Ìý

Ìý

150

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

176

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

129

Ìý

Cybersecurity incident costs (recoveries) (7)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

(1

)

Ìý

Ìý

3

Ìý

Ìý

Ìý

Ìý

Ìý

3

Ìý

Pension and postretirement actuarial losses (8)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

2

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

33

Ìý

Costs associated with acquisition (9)

Ìý

Ìý

�

Ìý

Ìý

Ìý

93

Ìý

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

112

Ìý

Ìý

Ìý

Ìý

Ìý

126

Ìý

Adjusted Earnings before interest and taxes

Ìý

$

362

Ìý

Ìý

$

354

Ìý

Ìý

2%

Ìý

$

1,166

Ìý

Ìý

$

1,125

Ìý

Ìý

4%

Ìý

$

1,454

Ìý

Interest, net, as reported

Ìý

$

80

Ìý

Ìý

$

66

Ìý

Ìý

Ìý

Ìý

$

243

Ìý

Ìý

$

160

Ìý

Ìý

Ìý

Ìý

$

243

Ìý

Costs associated with acquisition (9)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2

)

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2

)

Ìý

Ìý

Ìý

Ìý

(2

)

Adjusted Interest, net

Ìý

$

80

Ìý

Ìý

$

64

Ìý

Ìý

Ìý

Ìý

$

243

Ìý

Ìý

$

158

Ìý

Ìý

Ìý

Ìý

$

241

Ìý

Adjusted Earnings before taxes

Ìý

$

282

Ìý

Ìý

$

290

Ìý

Ìý

Ìý

Ìý

$

923

Ìý

Ìý

$

967

Ìý

Ìý

Ìý

Ìý

$

1,213

Ìý

Taxes on earnings, as reported

Ìý

$

15

Ìý

Ìý

$

49

Ìý

Ìý

(69)%

Ìý

$

155

Ìý

Ìý

$

193

Ìý

Ìý

(20)%

Ìý

$

190

Ìý

Effective income tax rate, as reported

Ìý

Ìý

18.5

%

Ìý

Ìý

26.9

%

Ìý

(840) pts

Ìý

Ìý

25.3

%

Ìý

Ìý

25.3

%

Ìý

� pts

Ìý

Ìý

25.1

%

Costs associated with cost savings and optimization initiatives (1)

Ìý

Ìý

7

Ìý

Ìý

Ìý

5

Ìý

Ìý

Ìý

Ìý

Ìý

21

Ìý

Ìý

Ìý

17

Ìý

Ìý

Ìý

Ìý

Ìý

26

Ìý

Commodity mark-to-market losses (gains) (2)

Ìý

Ìý

3

Ìý

Ìý

Ìý

(3

)

Ìý

Ìý

Ìý

Ìý

(2

)

Ìý

Ìý

(1

)

Ìý

Ìý

Ìý

Ìý

6

Ìý

Accelerated amortization (3)

Ìý

Ìý

1

Ìý

Ìý

Ìý

1

Ìý

Ìý

Ìý

Ìý

Ìý

5

Ìý

Ìý

Ìý

5

Ìý

Ìý

Ìý

Ìý

Ìý

7

Ìý

Charges associated with divestitures (4)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

(9

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

�

Ìý

Certain litigation expenses (5)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

�

Ìý

Impairment charges (6)

Ìý

Ìý

38

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

45

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

31

Ìý

Cybersecurity incident costs (recoveries) (7)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1

Ìý

Ìý

Ìý

Ìý

Ìý

1

Ìý

Pension and postretirement actuarial losses (8)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

1

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

8

Ìý

Costs associated with acquisition (9)

Ìý

Ìý

�

Ìý

Ìý

Ìý

14

Ìý

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

16

Ìý

Ìý

Ìý

Ìý

Ìý

19

Ìý

Adjusted Taxes on earnings

Ìý

$

64

Ìý

Ìý

$

66

Ìý

Ìý

(3)%

Ìý

$

216

Ìý

Ìý

$

231

Ìý

Ìý

(6)%

Ìý

$

288

Ìý

Adjusted effective income tax rate

Ìý

Ìý

22.7

%

Ìý

Ìý

22.8

%

Ìý

(10) pts

Ìý

Ìý

23.4

%

Ìý

Ìý

23.9

%

Ìý

(50) pts

Ìý

Ìý

23.7

%

Net earnings attributable to Ì첩ÌåÓýll’s Company, as reported

Ìý

$

66

Ìý

Ìý

$

133

Ìý

Ìý

(50)%

Ìý

$

457

Ìý

Ìý

$

570

Ìý

Ìý

(20)%

Ìý

$

567

Ìý

Costs associated with cost savings and optimization initiatives (1)

Ìý

Ìý

24

Ìý

Ìý

Ìý

15

Ìý

Ìý

Ìý

Ìý

Ìý

70

Ìý

Ìý

Ìý

52

Ìý

Ìý

Ìý

Ìý

Ìý

83

Ìý

Commodity mark-to-market losses (gains) (2)

Ìý

Ìý

7

Ìý

Ìý

Ìý

(10

)

Ìý

Ìý

Ìý

Ìý

(6

)

Ìý

Ìý

(4

)

Ìý

Ìý

Ìý

Ìý

16

Ìý

Accelerated amortization (3)

Ìý

Ìý

5

Ìý

Ìý

Ìý

5

Ìý

Ìý

Ìý

Ìý

Ìý

15

Ìý

Ìý

Ìý

15

Ìý

Ìý

Ìý

Ìý

Ìý

20

Ìý

Charges associated with divestitures (4)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

34

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

�

Ìý

Certain litigation expenses (5)

Ìý

Ìý

4

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

6

Ìý

Ìý

Ìý

3

Ìý

Ìý

Ìý

Ìý

Ìý

5

Ìý

Impairment charges (6)

Ìý

Ìý

112

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

131

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

98

Ìý

Cybersecurity incident costs (recoveries) (7)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

(1

)

Ìý

Ìý

2

Ìý

Ìý

Ìý

Ìý

Ìý

2

Ìý

Pension and postretirement actuarial losses (8)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

1

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

25

Ìý

Costs associated with acquisition (9)

Ìý

Ìý

�

Ìý

Ìý

Ìý

81

Ìý

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

98

Ìý

Ìý

Ìý

Ìý

Ìý

109

Ìý

Adjusted Net earnings attributable to Ì첩ÌåÓýll’s Company

Ìý

$

218

Ìý

Ìý

$

224

Ìý

Ìý

(3)%

Ìý

$

707

Ìý

Ìý

$

736

Ìý

Ìý

(4)%

Ìý

$

925

Ìý

Diluted net earnings per share attributable to Ì첩ÌåÓýll’s Company, as reported

Ìý

$

.22

Ìý

Ìý

$

.44

Ìý

Ìý

(50)%

Ìý

$

1.52

Ìý

Ìý

$

1.91

Ìý

Ìý

(20)%

Ìý

$

1.89

Ìý

Costs associated with cost savings and optimization initiatives (1)

Ìý

Ìý

.08

Ìý

Ìý

Ìý

.05

Ìý

Ìý

Ìý

Ìý

Ìý

.23

Ìý

Ìý

Ìý

.17

Ìý

Ìý

Ìý

Ìý

Ìý

.28

Ìý

Commodity mark-to-market losses (gains) (2)

Ìý

Ìý

.02

Ìý

Ìý

Ìý

(.03

)

Ìý

Ìý

Ìý

Ìý

(.02

)

Ìý

Ìý

(.01

)

Ìý

Ìý

Ìý

Ìý

.05

Ìý

Accelerated amortization (3)

Ìý

Ìý

.02

Ìý

Ìý

Ìý

.02

Ìý

Ìý

Ìý

Ìý

Ìý

.05

Ìý

Ìý

Ìý

.05

Ìý

Ìý

Ìý

Ìý

Ìý

.07

Ìý

Charges associated with divestitures (4)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

.11

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

�

Ìý

Certain litigation expenses (5)

Ìý

Ìý

.01

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

.02

Ìý

Ìý

Ìý

.01

Ìý

Ìý

Ìý

Ìý

Ìý

.02

Ìý

Impairment charges (6)

Ìý

Ìý

.37

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

.44

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

.33

Ìý

Cybersecurity incident costs (recoveries) (7)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

.01

Ìý

Ìý

Ìý

Ìý

Ìý

.01

Ìý

Pension and postretirement actuarial losses (8)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

.08

Ìý

Costs associated with acquisition (9)

Ìý

Ìý

�

Ìý

Ìý

Ìý

.27

Ìý

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

.33

Ìý

Ìý

Ìý

Ìý

Ìý

.36

Ìý

Adjusted Diluted net earnings per share attributable to Ì첩ÌåÓýll’s Company*

Ìý

$

.73

Ìý

Ìý

$

.75

Ìý

Ìý

(3)%

Ìý

$

2.36

Ìý

Ìý

$

2.46

Ìý

Ìý

(4)%

Ìý

$

3.08

Ìý

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

Ìý

INVESTOR CONTACT:
Rebecca Gardy
(856) 342-6081
[email protected]

MEDIA CONTACT:
James Regan
(856) 219-6409
[email protected]

Source: Ì첩ÌåÓýll’s Company