general mills cagny 2015
TRANSCRIPT
-
CAGNY 2015
New Growth
-
Chairman & Chief Executive Officer
Ken Powell
-
7726-3
A Reminder on Forward-looking Statements
This presentation contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that are based on managements current expectations and assumptions. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from the potential results discussed in the forward-looking statements. In particular, our predictions about future net sales and earnings could be affected by a variety of factors, including: competitive dynamics in the consumer foods industry and the markets for our products, including new product introductions, advertising activities, pricing actions and promotional activities of our competitors; economic conditions, including changes in inflation rates, interest rates, tax rates, or the availability of capital; product development and innovation; consumer acceptance of new products and product improvements; consumer reaction to pricing actions and changes in promotion levels; acquisitions or dispositions of businesses or assets; changes in capital structure; changes in the legal and regulatory environment, including labeling and advertising regulations and litigation; impairments in the carrying value of goodwill, other intangible assets, or other long-lived assets, or changes in the useful lives of other intangible assets; changes in accounting standards and the impact of significant accounting estimates; product quality and safety issues, including recalls and product liability; changes in consumer demand for our products; effectiveness of advertising, marketing and promotional programs; changes in consumer behavior, trends and preferences, including weight loss trends; consumer perception of health-related issues, including obesity; consolidation in the retail environment; changes in purchasing and inventory levels of significant customers; fluctuations in the cost and availability of supply chain resources, including raw materials, packaging and energy; disruptions or inefficiencies in the supply chain; volatility in the market value of derivatives used to manage price risk for certain commodities; benefit plan expenses due to changes in plan asset values and discount rates used to determine plan liabilities; failure or breach of our information technology systems; foreign economic conditions, including currency rate fluctuations; and political unrest in foreign markets and economic uncertainty due to terrorism or war. The company undertakes no obligation to publicly revise any forward-looking statements to reflect any future events or circumstances.
-
7726-4
A Long Legacy of Growth
1866 1928 1945 1976 1995
Flour Miller
Packaged
Foods
Diversified Consumer Products
-
7726-5
The New Food Company 1995
$5 Billion in Sales
$115MM
Retail Sales 40 Markets
$500MM in Sales
$300MM
Retail Sales
$2B Retail Sales
26% Market Share
Source: General Mills 1995 Annual Report Sales figures not restated for current classifications.
-
7726-6
New Operating Segments 2005
U.S. Retail $7.8B Net Sales
Bakeries & Foodservice $1.7B Net Sales
International $1.7B Net Sales
Note: Fiscal 2005 figures not restated for current classifications.
-
7726-7
U.S. Retail Segment
Net Sales ($ in Billions)
F05 Latest 4
Quarters
$7.8
$10.4
$2.7B Retail Sales
31% Market Share
$1.8B Retail Sales
$1.35B Retail Sales
Source: Nielsen XAOC 52 weeks ended 1.24.15 Latest 4 quarters ending Q2 F15 *Fiscal 2005 not restated for current classifications.
*
-
7726-8
Net Sales ($ in Billions)
F05 Latest
4 Quarters
$1.7 $1.9
Operating Profit ($ in Millions)
F05 Latest
4 Quarters
$134
$332
8% 17% Operating
Profit Margin:
Convenience Stores & Foodservice Segment
Latest 4 quarters ending Q2 F15
*Fiscal 2005 figures not restated for current classifications.
* *
-
7726-9
A Focused Portfolio for New Growth
Convenience Stores & Foodservice
F15 YTD Net Sales Growth
Yogurt +28%
Frozen Breakfast +18
Snacks +10
Cereal +5
Biscuits +2
Mixes -4
Total Priority
Platforms +9%
-
7726-10
International Platforms for New Growth
(Net Sales, Plus Proportionate Share of JV Net Sales*; $ in Billions)
F05 F14
$1.7
$6.6
$2.6
$0.9** $5.4
$1.2 Proportionate
JV Share
International Segment
*Non-GAAP measure. **Excludes proportionate share of sales for Snack Ventures Europe, sold during Fiscal 2005
Fiscal 2005 figures not restated for current classifications.
-
7726-11
1995 2015 YTD +11% +9%
2005 2015 YTD +11% +8%
Strong Shareholder Returns (Price Appreciation Plus Dividends, Compound Annual Growth)
Fiscal Years General Mills S&P 500
Source: Bloomberg, Fiscal 2015 YTD ended 2.6.15
May 1995 May 2005 Feb 2015
GIS
S&P 500
-
7726-12
The U.S. Consumer Environment Is Slowly Improving
U.S. Consumer Confidence Index (2002 to 2014; 2002 = 100)
Sources: 2009-2014 Bureau of Economic Analysis; 2015-2017 IBISWorld Forecast
U.S. Disposable Personal Income ($ in Thousands, Per Capita)
Sources: The Conference Board; Nielsen
$30.0
$35.0
$40.0
$45.0
2009 2010 2011 2012 2013 2014 2015 2016 2017
CGR = +1.0%
CGR = +2.6%
Forecast
-
7726-13
U.S. Spending for Food at Home
Share of Total U.S. Food & Beverage Spending
Sources: U.S. Bureau of the Census; Technomic Inc.
49.0%
50.0%
51.0%
52.0%
53.0%
2009 2010 2011 2012 2013 2014 2015 2016
Forecast
52.4%
-
7726-14
Emerging Markets Growing Middle Class
China & Brazil GDP Growth Middle Class Population Growth for China & Brazil
10.4%
9.3%
7.7% 7.7% 7.3% 7.1% 7.5%
2.7%
1.0%
2.5%
0.3% 1.5%
2010 2011 2012 2013 2014 2015
Est
GDP Growth Middle Class Households in
China, India, Brazil, Indonesia (Millions)
China
Brazil
Source: OECD Economic Outlook Nov 2014
200
384
2010 2020
Source: Euromonitor 2010
-
7726-15
Changing Food Interests = Opportunity
-
7726-16
General Mills New Growth
Introduction
U.S. Retail Growth
International Growth
Balancing Growth & Returns
Conclusion, Q&A
. Ken Powell
.. Jeff Harmening
Chris OLeary
... Don Mulligan
.. Ken Powell
-
EVP, Chief Operating Officer, U.S. Retail
Jeff Harmening
-
7726-18
Fiscal 2015 U.S. Retail Update
First-half Sales and Segment Operating Profit Below Last Year
Expect Renewed Sales and Profit Growth in Second Half
Actions Now that Will Fuel New Growth in F16 and Beyond
-
7726-19
U.S. Retail Priorities for New Growth
Put the Consumer First
Deliver Compelling Core Renovation & Innovation
Focus on Key Businesses: Cereal Yogurt Snacks Natural & Organic
Operate a Lean, Agile Organization
-
7726-20
Key U.S. Consumer Trends
Wellness & Snacking
-
7726-21
Yoplait Has Returned to Growth
Source: Nielsen XAOC
Yoplait Retail Dollar Sales (% Change vs LY)
-6%
0%
4%
7% 9%
Q3 F14 Q4 F14 Q1 F15 Q2 F15 Dec-Jan
F15
-
7726-22
Yoplait Growth - Greek
Source: Nielsen XAOC
21%
14%
7% 9% 8%
22% 25%
37% 38%
46%
Q3 F14 Q4 F14 Q1 F15 Q2 F15 Dec-Jan
F15
Greek Segment General Mills Greek
Retail Dollar Sales (% Change vs LY)
-
7726-23 Source: Nielsen XAOC
Original Style Yoplait
Retail Dollar Sales (% Change vs LY)
2%
9%
12% 12%
14%
Q3 F14 Q4 F14 Q1 F15 Q2 F15 Dec-Jan
F15
Yoplait Growth Original Style
-
7726-24 Source: Nielsen XAOC
General Mills Kid Yogurt Retail Dollar Sales
(% Change vs LY)
-11%
-8%
5% 7%
Q4 F14 Q1 F15 Q2 F15 Dec-Jan F15
Yoplait Growth - Kid
-
7726-25
U.S. Cereal Has a Record of Long-term Growth
Sources: SAMI, Nielsen XAOC
Retail Dollar Sales ($ in Billions)
$3.5
$9.0
F83 F14
CGR = +3.1%
-
7726-26
4.4%
2.1%
-2.5%
1.8%
-0.2%
-3.1%
-4.5%
CY 08 CY 09 CY 10 CY 11 CY 12 CY 13 CY 14
But Recent History Has Been More Challenging
Sources: CY08-09 Nielsen All-outlet; CY10-14 Nielsen XAOC
RTE Cereal Retail Sales (% Change vs LY)
-
7726-27
Factors Affecting Cereal Category Growth
Insufficient Renovation and Innovation from Branded Manufacturers
Consumers Redefining Wellness
RTE Cereal Losing Share of Voice
-
7726-28
Cereal Consumption by Age
F96 Index
Under 6 6-12 13-17 18-34 35-44 45-54 55+
(Index: % Eatings / % Population)
F14 Index
Under 6 6-12 13-17 18-34 35-44 45-54 55+
Sources: F96: National Eating Trends; F14: NPD Group, 2 years ending May
100 100
-
7726-29
Current Consumer Interests: Gluten Free
Millennials (18-34) 28%
Gen X (35-48) 21%
Boomers (49-67) 15%
Percent of consumers who purchased
gluten free foods in the past week:
Sources: SPINS, IRI, Mintel Source: The Hartman Group, Culture of Wellness 2013 report
$5.4 $6.9
$8.8
$10.6
$12.3
$14.2
2012 2013 2014
Est
2015 2016 2017
Gluten Free Foods Retail Sales ($ in Billions)
Forecast
-
7726-30
Gluten Free News Drives Sales Growth
Source: Nielsen U.S. Food
Chex Franchise Retail Sales
F05 F10 F14
CGR = +10%
CGR = -4%
-
7726-31
Cheerios Goes Gluten Free
88% of Cheerios Sales (11% of Cereal Category Sales)
Start Ship Q1 F16
-
7726-32
Granola Sales are Growing
Source: Nielsen XAOC
General Mills Granola Varieties
Retail Sales
F10 F11 F12 F13 F14
CGR = +27%
F15 News
-
7726-33
Protein News is Driving Sales Growth
Source: Nielsen XAOC, FYTD ended 1.24.15
General Mills Protein Cereals
Dollar Share
0.3
1.3
F14 YTD F15 YTD
F15 News
-
7726-34
Great Taste Drives Sales Growth
Source: Nielsen XAOC, FYTD ended 1.24.15
F15 News
FYTD Retail Sales +8%
Cinnamon Toast Crunch
Taste Renovation
-
7726-35
Focused on Growing Our Cereal Business
Sources: F07-F09 Nielsen All Outlet; F10-F14 Nielsen XAOC; F15 Nielsen XAOC FYTD ended 1.24.15
F07 F08 F09 F10 F11 F12 F13 F14 F15 YTD
29.7
31.7
General Mills RTE Cereal
Dollar Market Share
-
7726-36
Consumers Increasingly Open to Snacking
% of Respondents agreeing or disagreeing with statement
71.4 71.8
55.8 52.5
50.0
39.1
18.2 18.2
31.3 34.8 36.1
47.3
'85 '86 '87 '88 '89 '90 '91 '92 '93 '94 '95 '96 '97 '98 '99 '00 '01 '02 '03 '04 '05 '06 '07 '08 '09 '10 '11 '12 '13 '14
Agree
Disagree
Source: The NPD Group/National Eating Trends. Years ending Feb.
I try to avoid snacking entirely.
-
7726-37
F08 F14 F15
YTD
27.8
41.3 42.9
Strong Grain Snacks Performance
2H News General Mills Grain Snacks Dollar Share
Sources: F08 Nielsen All Outlet; F14 Nielsen XAOC; F15 Nielsen XAOC FYTD ended 1.24.15
F16 News
-
7726-38
Snacking Trend Driving Growth
F15 YTD Retail Sales +3% F15 YTD Net Sales +10%
Convenience Stores &
Foodservice Snacks Frozen Hot Snacks
Source: Nielsen XAOC FYTD ended 1.24.15
-
7726-39
$3.0 $3.9
CY12 CY14
($ in Billions)
Natural Channel
Source: SPINS Multi-Outlet data for food & beverage sales.
$20.9
$25.9
CY12 CY14
Conventional Channels
CGR = +14% CGR = +11%
Retail Sales of Natural & Organic Products
-
7726-40
A Strong Platform in Natural & Organic
Proforma Net Sales >$600MM
-
7726-41
Significant Scale in Natural Channel
Source: SPINS Natural Channel Dollar Sales in Packaged Food Categories
Natural Channel Packaged Food
Dollar Sales by Manufacturer
65%
35%
Natural Channel
Category Exposure (% of Total Food Dollars)
Mfr #1 General
Mills
Mfr #3 Mfr #4 Mfr #5
(Calendar 2014)
General Mills
Categories Other
-
7726-42
($ in Millions)
Latest
4 Quarters*
F20
Goal
*Latest 4 quarters ending Q2 F15; Proforma, includes 12 months of Annies
>$600
$1,000
General Mills Natural & Organic Sales
-
7726-43
Structural Changes to Accelerate Growth
Project Century Streamlined Supply Chain
Project Catalyst Faster-moving Organization
5 Operating Units, Aligned with R&D Platforms
Central Marketing
Resources Focused on Biggest Opportunities
-
7726-44
New Growth Ahead for U.S. Retail
Investing in Consumer-first Innovation and Marketing
Winning in Cereal, Yogurt, & Snacks
Accelerating our Natural & Organic Growth
Reconfiguring our Organization for the Next Phase of Growth
-
EVP, Chief Operating Officer, International
Chris OLeary
-
7726-46
General Mills International Growth (Fiscal Year Net Sales, Plus Proportionate Share of JV Net Sales*; $ in Billions)
$1.7
$2.9
$4.2 $5.2 $5.4
$0.9
$1.2
$1.3
$1.3 $1.2
F05 F11 F12 F13 F14
Consolidated Joint Ventures
$2.6
$6.6
$4.1
$5.5
$6.5
*Non-GAAP measure. Excludes proportionate share of sales for Snack Ventures Europe sold during F05.
F05 figures not restated for current classifications.
-
7726-47
Fiscal 2015 International Performance
2nd Half 1st Half
Consolidated Business Constant-currency Net Sales +5%*
Good Growth in Europe
Joint Ventures Constant-currency Net Sales -1%
Expect DD Growth in Emerging Markets
Strong Levels of Product Innovation
53rd Week
*Non-GAAP measure. See appendix for reconciliation.
-
7726-48
A Focused International Portfolio
*Non-GAAP measure. Includes $1.2 billion proportionate share of JV net sales plus $5.4 billion consolidated net sales. Source: Euromonitor 2014
2014 Net Sales Outside U.S.*: $6.6 Billion
Snacks
Yogurt
Convenient Meals
Super premium
Ice Cream
RTE Cereal
RTE Cereal $28 Billion +4%
Ice Cream $71 Billion +7%
Yogurt $83 Billion +8%
Convenient Meals $118 Billion +5%
Sweet & Savory Snacks $287 Billion +6%
Global Category
2014
Retail Sales
Projected
5-Yr CGR
-
7726-49
Cereal Partners Worldwide 25 Years of Growth
Source: Nielsen, latest 52 weeks available through November 2014.
F14 Net Sales $2.1 Billion
4,900 Employees
17 Factories
In 130+ Countries
22% Value Share
-
7726-50
234 222
209
114 102
Brazil Russia South Africa Colombia Chile
Cereal Category Performance by Market
(Euros, Latest 52 Weeks Growth vs LY)
Source: Nielsen, Latest 52 weeks available through Oct/Nov 2014
Top 5 Developed Markets -2% Top 5 Emerging Markets +6%
1,850
686 683 654 507
UK/Ireland Australia/New
Zealand
Germany France Mexico
Growth: -3% -3% +3% -2% Flat +9% +6% +7% -3% +7%
-
7726-51
CPW: Leading Shares in Emerging Markets
Indonesia 80
Malaysia 73
Turkey 53
Thailand 51
Chile 50
CPW Value Share Positions
Russia 48
Saudi Arabia 48
Ukraine 38
Brazil 35
Singapore 34
Source: Nielsen, Latest 52 weeks available through Nov. 2014
-
7726-52
Consumer-focused Innovation
Gluten Free Protein Less Sugar
Available in
17 Markets
Expanding in Europe For Adults and Kids
-
7726-53
F09 F10 F11 F12 F13 F14
Convenient Meals Wanchai Ferry in China
Wanchai Ferry Net Sales
CGR = +18%
Frozen Dim Sum Annual
Category Sales
Total Category $1.7 Billion
Dumplings $640 Million
Tangyuan $330 Million
Source: Hyper Scanning Data, Latest 12 months through Dec. 2014
-
7726-54
Convenient Meals Wanchai Ferry Product Innovation
New Varieties of
Crystal Tangyuan Better-for-you
Dumplings
-
7726-55
Australia +8% 75% #1
France +7% 73% #1
UK +9% 53% #1
Norway +DD% 42% #1
Canada +4% 41% #1
Convenient Meals - Old El Paso
GMI FYTD Retail Sales Growth
Source: Nielsen, FYTD Latest 26 weeks available through Dec. 7, 2014
GMI FYTD Share
GMI Rank
-
7726-56
Snacking is a Global Phenomenon
Ice Cream Sweet Snacks Grain Snacks
Savory Snacks Yogurt
-
7726-57
Hagen-Dazs Europe
FYTD Net Sales to Retail Outlets +5%
Launching New Premium Stick Bars
-
7726-58
Hagen-Dazs China
161 209
268
351 392
F11 F12 F13 F14 F15 Q2
Shops Growth (# of Stores in Greater China)
New Flavored Coffees and Ice Cream Cakes
-
7726-59
Hagen-Dazs China
44
54
Q2 F14 Q2 F15
Retail Distribution (# of Cities in Mainland China)
-
7726-60
Hagen-Dazs AMEA
Significant Baked Goods
Snacking Opportunity
600 Hagen-Dazs Shops by 2024
-
7726-61
Grain and Savory Snacks
Nature Valley Yoki
Source: Kantar Worldpanel
Canada +7%
Mexico +16%
Microwave Popcorn Household Penetration in Brazil
25
19
28
22
Category Yoki
2012
2013
(FYTD Net Sales Growth)
-
7726-62
Yoplait Yogurt 50 Years of Growth
Established in France in 1965
#2 Global Brand
$1.9 Billion Retail Sales Worldwide
Source: Nielsen, Latest 52 weeks through Nov. 2014
Yoplait 1965
-
7726-63
Yoplait is a Global Yogurt Brand
Available in 53 Markets Worldwide 9 Direct Markets
27 Franchise Markets
17 Export Markets
-
7726-64
Our Largest Franchise Markets
Mexico
+10%
Australia
+14%
South Korea
+8%
(Yogurt Category 3-yr Sales CGR)
Source: Euromonitor 2014
-
7726-65
Yoplait is Driving Greek Yogurt Expansion Worldwide
Mexico 90%
France 49%
Canada 37%
Korea 36%
UK 12%
USA 11%
Greek Yogurt % of
Total Yogurt Category
Yoplait/Libert Value
Share of Greek Segment
Sources: Nielsen and IRI, Latest 12 weeks available through Dec. 2014
45%
27%
7% 2% 2% 1%
USA Canada UK Mexico France Korea
-
7726-66
The Yogurt Opportunity in China
$8 Billion Category Growing At a Double-digit Pace
Consumers Like Health Benefits
Drinkables Largest Segment; Spoonables Growing the
Fastest
Source: Euromonitor 2014
% of Total Yogurt
Market Sales in China
60% 23%
9% 8%
Drinkable Yogurt
Plain
Fruited
Flavored
Spoonable Yogurt
40%
-
7726-67
Yoplait in China
Ensuring High-quality Milk Supply
Finalizing Product Portfolio
Strong Marketing Plan to Drive Trial
-
7726-68
Margin Growth Opportunity
HMM
Project Boost
Business Mix
Goal of 150 bps Operating Margin Expansion Over Next 5 Years
9.9% 10.3% 11.8%
F14 Actual F15 Est F20 Goal
International Segment Operating Profit Margin
Higher Than F14
+150 bps
-
7726-69
General Mills International Summary
International Businesses are Leading Company Growth
Focused on Key Platforms in Growing Categories
Using Consumer-focused Innovation to Drive Topline Growth
Expect Good Margin Expansion Ahead
-
EVP, Chief Financial Officer
Don Mulligan
-
7726-71
A Balanced Approach
Protecting Margins
Investing in our Business
Providing Solid Returns to Shareholders
-
7726-72
2010-2014 Cumulative
Savings
2015 Plan Cumulative 2010-2020
Savings Goal
COGS HMM Savings (Fiscal Years, $ in Millions)
Holistic Margin Management (HMM)
$2,000
$4,000
>$400
-
7726-73
Incremental Cost-savings Initiatives
Project Century - Streamlining North American Supply Chain
Project Catalyst - Eliminate 700-800 Positions Across U.S. Policy and Practice Update - Further Administrative Expense Reductions
Cumulative Annual Savings F15: $40 Million
F16: $260-280 Million
F17: More than $350 Million
-
7726-74
Cost Savings Will Benefit Margins
SG&A Expense Excluding Media and R&D* (as a % of sales)
F13 F14 F15 Est F16 Goal
13.6 13.2 Flat
to Lower than F14
Lower than F15
* Non-GAAP measure. See appendix for reconciliation.
-
7726-75
Fiscal 2015 Targets Reaffirmed
Renewed Sales Growth in U.S. Retail, Plus Addition of Annies
Emerging Markets Businesses Return to DD Sales Growth
$40 MM Cost Savings
53rd Week
LSD Growth in Net Sales*
LSD Decline in Segment Operating Profit*
LSD Growth in Adjusted Diluted EPS*
Expectations for Second Half:
Full-year Expectations in Constant Currency:
*Non-GAAP measures
-
7726-76
Operating Cash Flow ($ in Millions)
$1,837
$2,185
$1,531
$2,407
$2,926
$2,541
F09 F10 F11 F12 F13 F14 F15 Est
CGR = +7%
Comparable
to F14*
* Forecast includes $120 MM cash restructuring charges.
-
7726-77
Key Projects: - Yoplait China Plant - Snack Bar Capacity - F16 New Products
Fixed Asset Investment
$676
$614 $664
F12 F13 F14 F15 Est
$750
F15 CapEx Plan (% of Total Budget)
Essential 38%
Cost
Savings 20%
Growth 35%
($ in Millions)
$50 Project Century
Project Century 7%
-
7726-78
116 Years of Uninterrupted Dividends
$1.12 $1.22
$1.32
$1.55 $1.64
F11 F12 F13 F14 F15 Annualized
Rate
-
7726-79
Average Diluted Shares Outstanding
817
624
F05 F06 F07 F08 F09 F10 F11 F12 F13 F14 F15
1H
CGR = -3%
(in Millions)
-
7726-80
$1,535
$882
$1,731
$2,312
$1,878
$947
$1,483
$880
$1,612
$2,621
F10 F11 F12 F13 F14
Strong Cash Returns to Shareholders
Returned 90% of FCF to Shareholders
Free Cash Flow*
Cash Returned to Shareholders
($ in Millions)
*Non-GAAP measure. See appendix for reconciliation.
-
7726-81
A Balanced Plan for Returns to Shareholders
Operating Profit F13 F14 F15 Estimate
+MSD
Share
Repurchase
Dividend
+DD
Operating
Profit Shareholder
Return
+
+ =
+MSD
-
Chairman & CEO
Ken Powell
-
7726-83
General Mills Long-term Growth Model
Net Sales Low Single Digit
Segment Operating Profit Mid Single Digit
Adjusted Diluted EPS High Single Digit
+ Dividend Yield 2-3%
Total Return to Shareholders Double Digit
Compound Growth Rate
in Constant Currency*
*All measures are Non-GAAP.
-
7726-84
Growth Through Recession and Recovery
$1.78 $2.03
$2.34 $2.48 $2.56
$2.72 $2.82
F08 F09 F10 F11 F12 F13 F14
Avg. Annual Growth = +8.3%
+6% +15%
+14% +10%
+3% +6%
+4%
(Adjusted Diluted EPS*, % Growth vs LY)
*Non-GAAP measure. See appendix for reconciliation.
-
7726-85
Todays General Mills Summary
New Growth Ahead
We Have a Long Record of Generating Consumer-focused Growth
Todays Changing Food Preferences Create Opportunities for New Growth
Excellent Prospects for Continued Long-term Growth and Superior Shareholder Returns
-
CAGNY 2015
New Growth
-
7726-87
Reconciliation of 1st Half F15 International
Constant-currency Net Sales Growth
International
Net Sales -2% 7pts +5%
% Change
in Net Sales as reported
Impact of foreign
currency exchange
% Change in Net Sales
on a constant- currency basis
-
7726-88
Reconciliation of
SG&A Expense Excluding Media and R&D
Net Sales $17,910 $17,774
SG&A Expense, As Reported 3,474 19.4% 3,552 20.0%
Advertising and Media Expense 870 895
Research and Development Expense 244 238
SG&A Expense, Excluding Advertising & Media and Research & Development Expense $2,361 13.2% $2,419 13.6%
2014
$ % of
Net Sales
2013
$ % of
Net Sales
Table does not foot due to rounding.
(Fiscal Years, $ in Millions)
-
7726-89
Reconciliation of Free Cash Flow
Net Income $1,824 $1,855 $1,567 $1,798 $1,531
Net Cash Provided by
Operating Activities, As Reported $2,541 $2,926 $2,407
Purchases of Land, Buildings, and
Equipment (664) (614) (676)
Free Cash Flow $1,878 $2,312 $1,731
2014 2013 2012
(Fiscal Years, $ in Millions)
Table does not foot due to rounding.
2011 2010
$1,531 $2,185
(649) (650)
$882 $1,535
-
7726-90
Reconciliation of
Adjusted Diluted Earnings per Share (Fiscal Years)
Diluted Earnings per Share, as Reported $2.83 $2.79 $2.35 $2.70 $2.24 $1.90 $1.85 $1.59
Mark-to-market Effects (0.05) - 0.10 (0.09) 0.01 0.11 (0.05) -
Divestiture Gain, Net (0.06) - - - - (0.06) - -
Tax Items - (0.13) - (0.13) 0.05 0.08 (0.04) -
Gain from Insurance Settlement - - - - - (0.04) - -
Acquisition Integration Costs - 0.01 0.01 - - - - -
Venezuela Currency Devaluation 0.09 0.03 - - 0.01 - - -
Restructuring Costs 0.01 0.02 0.10 - 0.03 0.04 0.02 0.03
Diluted Earnings per Share, Excluding Certain Items Affecting Comparability $2.82 $2.72 $2.56 $2.48 $2.34 $2.03 $1.78 $1.62
2014 2013 2012 2011 2010 2009 2008 2007
Table does not foot due to rounding.