Keurig Dr Pepper Inc. (KDP) · Material Event (8-K) SEC Filing

EX-99.1 2 ex991-keurigdrpepperreport.htm EX-99.1 KEURIG DR PEPPER Q2 2026 EARNINGS RELEASE DocumentEXHIBIT 99.1Keurig Dr Pepper Reports Q2 Results and Reaffirms Guidance for 2026Performance Led by U.S. Refreshment Beverages and JDE Peet sCompany Reaffirms 2026 Constant Currency Net Sales and Adjusted EPS OutlookCompany Continues to Target a Pro-Forma Management Leverage Ratio of 4.1x at Year-End1FRISCO, TX and BURLINGTON, MA (August 6, 2026) Keurig Dr Pepper Inc. (NASDAQ KDP) today reported results for the second quarter of 2026 and reaffirmed its full year guidance. Reported GAAP Basis Adjusted Basis1 Q2 YTD Q2 YTD Net Sales $7.31 bn $11.29 bn $7.31 bn $11.29 bn % vs prior year 75.6% 44.7% 74.6% 43.6% Diluted EPS $0.04 $0.24 $0.57 $0.97 % vs prior year (90.0)% (69.2)% 16.3% 4.3% Commenting on the performance, CEO Tim Cofer stated, We delivered another strong quarter of results, with Q2 EPS exceeding our expectations. U.S. Refreshment Beverages generated double-digit top- and bottom-line growth, KDP International sequentially improved as planned, and our combined coffee platform delivered solid performance, with healthy JDE Peet s results balanced against U.S. Coffee pressures. We also made meaningful progress on our integration and separation work, including capturing initial cost synergies, advancing key organizational readiness milestones, and generating robust free cash flow to support balance sheet deleveraging. At the midpoint of the year, we remain on track to achieve our 2026 financial and transformation commitments while preparing for a successful separation in early 2027. Second Quarter Consolidated ResultsNet sales for the second quarter increased 75.6% to $7.3 billion and, on a constant currency basis, net sales advanced 74.6%. Excluding the contribution from the JDE Peet s acquisition, legacy KDP net sales increased 7.3%, driven by favorable net price realization of 4.2% and volume mix growth of 3.1%.GAAP operating income decreased 30.1% to $628 million, including an unfavorable year-over-year impact of items affecting comparability. Adjusted operating income increased 42.9% to $1,478 million and totaled 20.2% of net sales. The Adjusted operating income growth was driven by net sales growth, productivity savings, and the JDE Peet s acquisition, partially offset by the impact of inflationary pressures and higher SG A expenses, including increased marketing.GAAP net income attributable to common shareholders decreased 89.0% to $60 million, or $0.04 per diluted share, primarily driven by an unfavorable year-over-year impact of items affecting comparability, including acquisition and integration-related costs. Adjusted net income attributable to common shareholders increased 15.2% to $783 million and Adjusted diluted EPS increased 16.3% to $0.57, driven by the Adjusted operating income increase, partly offset by higher Adjusted interest expense, non-controlling interest, and earnings allocated to preferred investors.Operating cash flow for the second quarter was $895 million and free cash flow totaled $714 million.1 Adjusted financial metrics presented in this release are non-GAAP, excluding items affecting comparability. Adjusted growth rates are non-GAAP, excluding items affecting comparability and presented on a constant currency basis. See reconciliations of GAAP results to Adjusted results on a constant currency basis in the accompanying tables. The Company does not provide reconciliations of forward-looking non-GAAP measures to GAAP measures, due to the inability to predict the amount and timing of impacts outside of the Company's control on certain items, such as non-cash gains or losses resulting from mark-to-market adjustments of derivative instruments, among others, which could be material. Reconciling such items would require unreasonable efforts.Second Quarter Segment ResultsU.S. Refreshment BeveragesNet sales for the second quarter increased 10.0% to $2.9 billion, driven by volume mix growth of 6.5% and favorable net price realization of 3.5%. GAAP operating income increased 14.9% to $857 million, including a favorable year-over-year impact of items affecting comparability. Adjusted operating income increased 11.9% to $874 million and totaled 29.9% of net sales. Adjusted operating income growth was driven by net sales growth and productivity savings, partially offset by the impact of inflationary pressures and higher SG A expenses.U.S. CoffeeNet sales for the second quarter decreased 3.2% to $918 million. Volume mix declined 8.2%, including an unfavorable impact from a reporting shift of Peet s K-Cup pods into the JDE Peet s segment as a result of the acquisition. This more than offset favorable net price realization of 5.0%. GAAP operating income decreased 36.1% to $149 million, including an unfavorable year-over-year impact of items affecting comparability, primarily due to acquisition and integration-related costs. Adjusted operating income decreased 24.7% to $225 million and totaled 24.5% of net sales. The Adjusted operating income decline was primarily due to the impact of inflationary pressures, the volume mix decline, and increased marketing. These factors were partially offset by net price realization and productivity savings.JDE Peet sNet sales for the second quarter were $2.8 billion. The GAAP operating loss was $62 million, including an unfavorable impact of items affecting comparability, primarily due to acquisition and integration-related costs. Adjusted operating income was $414 million and totaled 14.8% of net sales. The JDE Peet s acquisition closed on April 1, and therefore the segment contribution was wholly incremental to the Company on a year-over-year basis. KDP InternationalNet sales for the second quarter increased 19.6% to $664 million. On a constant currency basis, net sales increased 12.4%, driven by volume mix growth of 6.5% and favorable net price realization of 5.9%.GAAP operating income increased 6.3% to $152 million, including a favorable year-over-year impact from currency translation. Adjusted operating income was $155 million, flat year-over-year, and totaled 23.3% of net sales. Adjusted operating income was driven by net sales growth and productivity savings, offset by cost pressures, including the Mexico beverage tax, and increased marketing.2026 GuidanceThe 2026 guidance provided below is presented on a constant currency, non-GAAP basis. The Company does not provide reconciliations of such forward-looking non-GAAP measures to GAAP measures, due to the inability to predict the amount and timing of impacts outside of the Company's control on certain items, such as non-cash gains or losses resulting from mark-to-market adjustments of derivative instruments, among others, which could be material. Reconciling such items would require unreasonable efforts.For 2026, KDP expects net sales of $25.9-$26.4 billion and constant currency Adjusted diluted EPS growth in a low-double-digit range. This guidance is comprised of 4-6% constant currency net sales growth and 4-6% constant currency Adjusted diluted EPS growth for KDP s legacy business, as well as an incremental contribution from the JDE Peet s acquisition. At current exchange rates, foreign currency translation is forecasted to approximate a one percentage point tailwind to 2026 full year net sales and EPS growth.The Company expects to end 2026 with a pro-forma management leverage ratio of approximately 4.1x.Investor Contact Investor RelationsT 888-340-5287 IR kdrp.comMedia Contact Katie GilroyT 781-418-3345 katie.gilroy kdrp.comABOUT KEURIG DR PEPPERKeurig Dr Pepper (Nasdaq KDP) is a leading beverage company with more than 150 owned, licensed and partner brands that meet a wide range of needs and occasions. Our North American refreshment beverage business holds leadership positions across carbonated soft drinks, water, juice and mixers with a portfolio of iconic brands such as Dr Pepper , Canada Dry , Mott s , A W , Pe afiel , GHOST , 7UP , Snapple , Clamato and Core Hydration . Our global coffee business spans more than 100 markets and includes the leading Keurig single serve brewing system in the U.S. and Canada, along with powerhouse brands such as Peet s, L OR and Jacobs, and other regional coffee leaders. Our more than 50,000 employees aim to enhance the experience of every beverage and coffee occasion while making a positive impact for people, communities and the planet. Learn more at www.keurigdrpepper.com and follow us KeurigDrPepper on LinkedIn and Instagram.FORWARD LOOKING STATEMENTSCertain statements contained herein are forward-looking statements within the meaning of applicable securities laws and regulations. These forward-looking statements include those preceded by, followed by or that include the words such as outlook, guidance, anticipate, enable, expect, believe, could, confident, estimate, feel, continue, ongoing, forecast, intend, may, on track, plan, positioned, potential, project, should, target, will, would and similar words, phrases, or expressions and variations or negatives of these words. Forward-looking statements by their nature address matters that are, to different degrees, uncertain. These statements are based on the current expectations of our management, are not predictions of actual performance, and actual results may differ materially. Forward-looking statements are subject to a number of risks and uncertainties, including the factors disclosed in our Annual Report on Form 10-K and subsequent filings with the SEC. Our actual financial performance could differ materially from the projections in the forward-looking statements due to a variety of factors, including, but not limited to, (i) the inherent uncertainty of estimates, forecasts and projections, (ii) global economic uncertainty or economic downturns, (iii) tariffs or the imposition of new tariffs, trade wars, barriers or restrictions, sanctions, geopolitical disturbances and conflicts, or threats of such actions and related uncertainty, (iv) the risk that our financial performance may be better or worse than anticipated, (v) risks related to the completion of the separation of our beverage and coffee portfolios in the anticipated timeframe or at all, (vi) our incurrence of significant debt or our entry into other funding alternatives, in each case, which funded the acquisition of JDE Peet s, which may result in dilution to our stockholders or introduce complexity to our capital structure, (vii) additional risks associated with the acquisition of JDE Peet's and those geographies, countries and associated governments where JDE Peet's currently operates, (viii) our ability to successfully integrate JDE Peet's into our business, or that such integration may be more difficult, time-consuming or costly than expected, (ix) constraints on management s attention to operating and growing our business during the execution of the integration of JDE Peet's and the separation, (x) the potential downgrade of our credit ratings as a result of debt incurred and or assumed in connection with the acquisition of JDE Peet s and the separation, (xi) the possibility of negative impacts on business relationships in connection with the acquisition of JDE Peet s and the separation, (xii) the risk that the separation incurs significant additional costs, (xiii) the risk of potential litigation and regulatory actions, (xiv) risks related to negative effects of the acquisition of JDE Peet s and the pendency of the separation on our share price and (xv) the ability to achieve the anticipated strategic and financial benefits from the separation. We are under no obligation to update, modify or withdraw any forward-looking statements, except as required by applicable law.NON-GAAP FINANCIAL MEASURESThis release includes certain non-GAAP financial measures, which differ from results using U.S. Generally Accepted Accounting Principles (GAAP). These non-GAAP financial measures should be considered as supplements to and should not be considered replacements for, or superior to, the GAAP measures. These measures may differ from similarly titled non-GAAP financial measures presented by other companies, and other companies may not define the non-GAAP financial measure in the same way. Non-GAAP financial measures typically exclude certain charges, including one-time costs that are not expected to occur routinely in future periods, described by the Company as items affecting comparability . Refer to page A-6 for the Company's description of items affecting comparability for each period presented. The Company uses non-GAAP financial measures to evaluate our operating and financial performance and to compare such performance to that of prior periods and to the performance of our competitors. Additionally, we use non-GAAP financial measures in making operational and financial decisions and in our budgeting and planning process. We believe that providing non-GAAP financial measures to investors helps investors evaluate our operating performance, profitability and business trends in a way that is consistent with how management evaluates such performance.Adjusted gross profit. Adjusted gross profit is defined as Net sales less Cost of sales, as adjusted for items affecting comparability as described on page A-6. Management believes that Adjusted gross profit is useful for investors in evaluating the Company s operating results and understanding the Company's operating trends by adjusting certain items that can vary significantly depending on specific underlying transactions or events, thereby affecting comparability.Adjusted operating income. Adjusted operating income is defined as Income from operations, as adjusted for items affecting comparability as described on page A-6. Management believes that Adjusted operating income is useful for investors in evaluating the Company s operating results and understanding the Company's operating trends by adjusting certain items that can vary significantly depending on specific underlying transactions or events, thereby affecting comparability.Adjusted net income. Adjusted net income is defined as Net income, as adjusted for items affecting comparability as described on page A-6. Management believes that Adjusted net income is useful for investors in evaluating the Company s operating results and understanding the Company's operating trends by adjusting certain items that can vary significantly depending on specific underlying transactions or events, thereby affecting comparability.Adjusted diluted EPS. Adjusted diluted EPS is defined as Diluted EPS, as adjusted for items affecting comparability as described on page A-6. Management believes that Adjusted diluted EPS is useful for investors in providing period-to-period comparisons of the results of our operations since it adjusts for certain items affecting overall comparability.Adjusted gross margin. Adjusted gross margin is defined as Adjusted gross profit divided by Net sales. Management believes that Adjusted gross margin is useful for investors as supplemental measures to evaluate our operating performance and ability to manage ongoing costs.Adjusted operating margin. Adjusted operating margin is defined as Adjusted Income from operations divided by Net sales. Management believes that Adjusted operating margin is useful for investors as supplemental measures to evaluate our operating performance and ability to manage ongoing costs.Adjusted interest expense. Adjusted interest expense is defined as Interest expense, net, as adjusted for items affecting comparability as described on page A-6. Management believes that Adjusted interest expense is useful for investors in evaluating our performance and establishing expectations for the impacts of interest expenses.Adjusted EBITDA. Adjusted EBITDA is defined as EBITDA, as adjusted for items affecting comparability as described on page A-6. EBITDA is defined as Net income as adjusted for interest expense, net provision for income taxes depreciation expense amortization of intangibles and other amortization. Management believes that Adjusted EBITDA is useful for investors in evaluating the Company's operating results and understanding the Company's operating trends by adjusting certain items that can vary significantly depending on specific underlying transactions or events, thereby affecting comparability.Management leverage ratio. Management leverage ratio is defined as KDP's total principal amounts of debt less cash and cash equivalents, divided by Adjusted EBITDA. Management believes that the Management leverage ratio is useful for investors in evaluating the Company s liquidity and assessing the Company's ability to meet its financial obligations.Free cash flow. Free cash flow is defined as net cash provided by operating activities adjusted for purchases of property, plant and equipment, proceeds from sales of property, plant and equipment, and certain items excluded for comparison to prior year periods. Management uses this measure to evaluate the company s performance and make resource allocation decisions.Financial measures presented on a constant currency basis. Defined as certain financial statement captions and metrics adjusted for certain items affecting comparability, calculated on a constant currency basis by converting our current period local currency financial results using the prior period foreign currency exchange rates. Because our reporting currency is the U.S. Dollar, the value of financial measures presented in U.S. Dollar will be affected by changes in currency exchange rates. Therefore, we present certain financial measures on a constant currency basis for greater comparability.KEURIG DR PEPPER INC.CONDENSED CONSOLIDATED STATEMENTS OF INCOME(UNAUDITED) Second Quarter First Six Months (in millions, except per share data) 2026 2025 2026 2025 Net sales $ 7,309 $ 4,163 $ 11,285 $ 7,798 Cost of sales 4,243 1,908 6,121 3,558 Gross profit 3,066 2,255 5,164 4,240 Selling, general, and administrative expenses 2,397 1,356 3,739 2,548 Other operating expense (income), net 41 1 41 (7) Income from operations 628 898 1,384 1,699 Interest expense, net 336 180 617 328 Other (income) expense, net (13) 105 (7) Income before provision for income taxes 305 718 662 1,378 Provision for income taxes 95 171 182 314 Net income 210 $ 547 480 $ 1,064 Less Net income attributable to non-controlling interests 68 68 Net income attributable to KDP 142 547 412 1,064 Less Net income allocated to Preferred Investors 82 82 Net income attributable to common shareholders $ 60 $ 547 $ 330 $ 1,064 Earnings per common share Basic $ 0.04 $ 0.40 $ 0.24 $ 0.78 Diluted 0.04 0.40 0.24 0.78 Weighted average common shares outstanding Basic 1,360.6 1,358.3 1,359.9 1,357.7 Diluted 1,364.5 1,362.8 1,364.2 1,362.6 A-1KEURIG DR PEPPER INC.CONDENSED CONSOLIDATED BALANCE SHEETS(UNAUDITED) June 30, December 31, (in millions, except share and per share data) 2026 2025 Assets Current assets Cash and cash equivalents $ 1,517 $ 1,026 Restricted cash and restricted cash equivalents 36 18 Trade accounts receivable, net 2,423 1,671 Inventories 3,857 1,733 Prepaid expenses and other current assets 1,628 818 Total current assets 9,461 5,266 Property, plant, and equipment, net 6,323 3,230 Equity method investments 1,733 1,660 Goodwill 29,760 20,247 Intangible assets, net 38,113 23,725 Deferred tax assets 192 36 Other non-current assets 2,037 1,295 Total assets $ 87,619 $ 55,459 Liabilities, convertible preferred stock, and equity Current liabilities Accounts payable $ 6,293 $ 2,996 Accrued expenses 2,430 1,379 Structured payables 1,018 25 Short-term borrowings and current portion of long-term obligations 8,394 3,105 Other current liabilities 1,604 785 Total current liabilities 19,739 8,290 Long-term obligations 21,586 13,036 Deferred tax liabilities 8,936 5,526 Other non-current liabilities 3,712 3,091 Total liabilities 53,973 29,943 Convertible preferred stock, $0.01 par value, 4,500,000 shares authorized, 4,500,000 and 0 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively. Liquidation preference of $4,500 million as of June 30, 2026 4,418 Stockholders' equity Preferred stock, $0.01 par value, 10,500,000 shares authorized, no shares issued as of June 30, 2026 and December 31, 2025 Common stock, $0.01 par value, 2,000,000,000 shares authorized, 1,360,776,911 and 1,358,663,795 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively 14 14 Additional paid-in capital 19,808 19,778 Retained earnings 5,326 5,622 Accumulated other comprehensive (loss) income (116) 102 Total stockholders' equity 25,032 25,516 Non-controlling interests 4,196 Total equity 29,228 25,516 Total liabilities, convertible preferred stock, and equity $ 87,619 $ 55,459 A-2KEURIG DR PEPPER INC.CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS(UNAUDITED) First Six Months (in millions) 2026 2025 Operating activities Net income $ 480 $ 1,064 Adjustments to reconcile net income to net cash provided by operating activities Depreciation expense 322 217 Amortization of intangibles 161 68 Amortization of inventory step-up 314 15 Other amortization expense 82 63 Provision for sales returns 67 24 Deferred income taxes (22) 4 Employee stock-based compensation expense 62 45 Amortization of deferred financing costs 109 6 Loss (gain) on disposal of property, plant, and equipment 10 (6) Unrealized gain on foreign currency 48 (6) Unrealized gain on derivatives (171) (56) Settlements of interest rate contracts 70 Earnings of equity method investments (40) (27) Earned equity from distribution arrangements (8) (10) Other, net 10 (11) Changes in assets and liabilities, excluding the effects of business acquisitions Trade accounts receivable 50 3 Inventories 133 (431) Income taxes receivable and payable, net 15 (86) Other current and non-current assets (324) (136) Accounts payable and accrued expenses (88) (93) Other current and non-current liabilities (104) (7) Net change in operating assets and liabilities (318) (750) Net cash provided by operating activities 1,176 640 Investing activities Acquisitions of businesses, net of cash acquired (16,615) (111) Purchases of property, plant, and equipment (297) (226) Proceeds from sales of property, plant, and equipment 19 13 Purchases of intangibles (4) (16) Other, net (2) 62 Net cash used in investing activities $ (16,899) $ (278) A-3KEURIG DR PEPPER INC.CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS(UNAUDITED) First Six Months (in millions) 2026 2025 Financing activities Proceeds from issuance of Notes $ 6,108 $ 2,000 Net repayment of commercial paper (232) (139) Proceeds from delayed draw term loan 3,626 Repayment of term loan (405) (990) Net proceeds from issuance of convertible preferred stock 4,395 Net proceeds from sale of non-controlling interest 3,899 Proceeds from structured payables 333 16 Repayments of structured payables (343) (26) Cash dividends paid to common shareholders (624) (625) Cash dividends paid to preferred shareholders (54) Repurchases of common stock, inclusive of excise tax obligation (9) Tax withholdings related to net share settlements (31) (28) Payments on finance leases (77) (63) Deferred financing charges paid (44) (12) Other, net (5) (4) Net cash provided by (used in) financing activities 16,546 (409) Cash, cash equivalents, restricted cash, and restricted cash equivalents Net change from operating, investing, and financing activities 823 (47) Effect of exchange rate changes (314) 4 Beginning balance 1,044 608 Ending balance $ 1,553 $ 565 A-4KEURIG DR PEPPER INC.RECONCILIATION OF SEGMENT INFORMATION(UNAUDITED) Second Quarter First Six Months (in millions) 2026 2025 2026 2025 Net sales U.S. Refreshment Beverages $ 2,925 $ 2,660 $ 5,524 $ 4,983 U.S. Coffee 918 948 1,775 1,825 KDP International 664 555 1,184 990 JDE Peet's 2,802 2,802 Total net sales $ 7,309 $ 4,163 $ 11,285 $ 7,798 Income from operations U.S. Refreshment Beverages $ 857 $ 746 $ 1,578 $ 1,400 U.S. Coffee 149 233 309 435 KDP International 152 143 237 233 JDE Peet's (62) (62) Unallocated corporate costs (468) (224) (678) (369) Total income from operations $ 628 $ 898 $ 1,384 $ 1,699 A-5KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATIONCERTAIN LINE ITEMS - CONSOLIDATED(UNAUDITED)The Company reports its financial results in accordance with U.S. GAAP. However, management believes that certain non-GAAP financial measures that reflect the way management evaluates the business may provide investors with additional information regarding the Company's results, trends and ongoing performance on a comparable basis. Specifically, investors should consider the following with respect to our financial results Adjusted Defined as certain financial statement captions and metrics adjusted for certain items affecting comparability.Items affecting comparability Defined as certain items that are excluded for comparison to prior year periods, adjusted for the tax impact as applicable. Tax impact is determined based upon an approximate rate for each item. For each period, management adjusts for (i) the unrealized mark-to-market impact of derivative instruments not designated as hedges in accordance with U.S. GAAP that do not have an offsetting risk reflected within the financial results, as well as the unrealized mark-to-market impact of our Vita Coco investment prior to its sale in the first quarter of 2025 (ii) the amortization associated with definite-lived intangible assets (iii) the amortization of the deferred financing costs associated with the DPS Merger and JDE Peet's Acquisition (iv) the amortization of the fair value adjustment of the senior unsecured notes obtained as a result of the DPS Merger and JDE Peet's Acquisition (v) stock compensation expense and the associated windfall tax benefit attributable to the matching awards made to employees who made an initial investment in KDP (vi) transaction costs for significant business combinations (completed or abandoned), excluding costs related to the JDE Peet's Acquisition (vii) non-cash changes in deferred tax liabilities related to goodwill and intangible assets as a result of tax rate or apportionment changes and (viii) other certain items that are excluded for comparison purposes to prior year periods.For the first six months of 2026, the other certain items excluded for comparison purposes include (i) productivity expenses (ii) restructuring adjustments associated with the 2023 CEO Succession and Associated Realignment (iii) costs related to significant non-routine legal matters, including the antitrust litigation (iv) restructuring expenses associated with the Network Optimization program (v) integration expenses associated with the Dyla acquisition (vi) the change in our mandatory redemption liability for GHOST (vii) acquisition, integration, and financing costs associated with the acquisition of JDE Peet's and subsequent spin of Global Coffee Co. (viii) the impact of the step-up of acquired inventory associated with the JDE Peet's Acquisition (ix) Legacy JDE Peet s transformation activities and corporate actions (x) Legacy JDE Peet s ERP system implementation and upgrade expenses (xi) Legacy JDE Peet s losses and costs associated with divestitures (xii) non-cash changes in deferred tax liabilities related to goodwill and other intangible assets as a result of tax rate or apportionment changes and (xii) the reassessment of the allocation of convertible preferred dividends for items affecting comparability.The acquisition, integration, and financing costs associated with the acquisition of JDE Peet's and subsequent spin of Global Coffee Co. category includes (i) transaction costs (ii) integration costs (iii) costs to obtain proceeds to close the JDE Peet's Acquisition (iv) costs to manage the FX risk associated with the purchase price, and (v) Day 1 post-combination share-based compensation expense associated with Legacy JDE Peet s share awards. In connection with the acquisition of JDE Peet's, we entered into financing arrangements and incurred deferred financing costs associated with these agreements. Further, we executed certain FX forward contracts to protect against negative foreign exchange movement against the Euro-denominated purchase price prior to the close of the JDE Peet's Acquisition.A-6KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATIONCERTAIN LINE ITEMS - CONSOLIDATED(UNAUDITED)For the preferred dividends, the Preferred Investors are entitled to participate in dividends declared or paid on the common shares on an as-converted basis. Beginning in the second quarter of 2026, net income attributable to common shareholders is computed under the two-class method in periods when the Preferred Investors participation on an as-converted basis exceeds the preferred dividends related to the Convertible Preferred Stock. The reassessment of the allocation of convertible preferred dividends for items affecting comparability caption reflects any adjustment required if the adjusted net income attributable to KDP is used if the Preferred Investors participation on an as-converted basis exceeds the preferred dividends related to the Convertible Preferred Stock. For the first six months of 2025, the other certain items excluded for comparison purposes include (i) productivity expenses (ii) restructuring expenses associated with the 2023 CEO Succession and Associated Realignment (iii) costs related to significant non-routine legal matters, including the antitrust litigation (iv) restructuring expenses associated with the Network Optimization program (v) the impact of the step-up of acquired inventory associated with the GHOST and Dyla acquisitions (vi) integration expenses associated with the GHOST and Dyla acquisitions (vii) the change in our mandatory redemption liability for GHOST and (viii) non-cash changes in deferred tax liabilities related to goodwill and other intangible assets as a result of tax rate or apportionment changes.Constant currency adjusted Defined as certain financial statement captions and metrics adjusted for certain items affecting comparability, calculated on a constant currency basis by converting our current period local currency financial results using the prior period foreign currency exchange rates.For the second quarter and first six months of 2026 and 2025, the supplemental financial data set forth below includes reconciliations of adjusted and constant currency adjusted financial measures to the applicable financial measure presented in the unaudited condensed consolidated financial statements for the same period. A-7KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATIONCERTAIN LINE ITEMS - CONSOLIDATED(UNAUDITED) (in millions, except %) Gross profit Gross margin Income from operations Operating margin Second Quarter of 2026 Reported $ 3,066 41.9 % $ 628 8.6 % Items Affecting Comparability Productivity 10 Mark-to-market 7 39 Amortization of intangibles 124 Stock compensation 4 Non-routine legal matters 2 Restructuring - 2023 CEO Succession and Associated Realignment Restructuring - Network Optimization 3 7 Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co. 3 318 Integration of acquisitions, excluding JDE Peet s 2 Inventory step-up 314 314 Transaction costs, excluding JDE Peet's Legacy JDE Peet's transformation activities and corporate actions 3 19 Legacy JDE Peet's ERP system implementation and upgrade expenses 10 Legacy JDE Peet's losses and costs associated with divestitures 1 Adjusted $ 3,396 46.5 % $ 1,478 20.2 % Impact of foreign currency (0.1) % % Constant currency adjusted 46.4 % 20.2 % Second Quarter of 2025 Reported $ 2,255 54.2 % $ 898 21.6 % Items Affecting Comparability Productivity 35 47 Mark-to-market (4) (6) Amortization of intangibles 34 Stock compensation 4 Non-routine legal matters 5 Restructuring - 2023 CEO Succession and Associated Realignment 1 Restructuring - Network Optimization 10 Integration of acquisitions, excluding JDE Peet s 1 28 Inventory step-up 2 2 Transaction costs, excluding JDE Peet's 5 Adjusted $ 2,289 55.0 % $ 1,028 24.7 % Refer to pages A-11 and A-12 for reconciliations of reported net sales to constant currency net sales and adjusted income from operations to constant currency adjusted income from operations.A-8KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATIONCERTAIN LINE ITEMS - CONSOLIDATED(UNAUDITED) (in millions, except % and per share data) Interest expense, net Other (income) expense, net Income before provision for income taxes Provision for income taxes Effective tax rate Net income attributable to KDP Net income allocated to Preferred Investors Diluted earnings per share Second Quarter of 2026 Reported $ 336 $ (13) $ 305 $ 95 31.1 % $ 142 $ (82) $ 0.04 Items Affecting Comparability Productivity 10 7 3 Mark-to-market (2) 41 41 0.03 Amortization of intangibles 124 28 96 0.07 Stock compensation 4 2 2 Amortization of fair value of debt adjustment (24) 24 6 18 0.01 Amortization of deferred financing costs (2) 2 1 1 Non-routine legal matters 2 2 Restructuring - 2023 CEO Succession and Associated Realignment 2 (2) Restructuring - Network Optimization 7 3 4 Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co. (3) (5) 326 64 262 0.19 Change in mandatory redemption liability for GHOST (22) 22 7 15 0.01 Integration of acquisitions, excluding JDE Peet s 2 1 1 Inventory step-up 314 83 231 0.17 Transaction costs, excluding JDE Peet's 6 (6) Legacy JDE Peet's transformation activities and corporate actions 19 19 0.01 Legacy JDE Peet's ERP system implementation and upgrade expenses 10 2 8 0.01 Legacy JDE Peet's losses and costs associated with divestitures 1 1 Change in deferred tax liabilities related to goodwill and intangible assets (27) 27 0.02 Adjusted $ 305 $ (40) $ 1,213 $ 280 23.1 % $ 865 $ (82) $ 0.57 Impact of foreign currency % Constant currency adjusted 23.1 % Diluted earnings per common share may not foot due to rounding.A-9KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATIONCERTAIN LINE ITEMS - CONSOLIDATED(UNAUDITED) (in millions, except % and per share data) Interest expense, net Other (income) expense, net Income before provision for income taxes Provision for income taxes Effective tax rate Net income attributable to KDP Net income allocated to Preferred Investors Diluted earnings per share Second Quarter of 2025 Reported $ 180 $ $ 718 $ 171 23.8 % $ 547 $ $ 0.40 Items Affecting Comparability Productivity 47 12 35 0.03 Mark-to-market (2) (4) (3) (1) Amortization of intangibles 34 10 24 0.02 Stock compensation 4 2 2 Amortization of fair value of debt adjustment (4) 4 1 3 Amortization of deferred financing costs (1) 1 1 Non-routine legal matters 5 2 3 Restructuring - 2023 CEO Succession and Associated Realignment 1 1 Restructuring - Network Optimization 10 3 7 0.01 Change in mandatory redemption liability for GHOST (29) 29 8 21 0.02 Integration of acquisitions, excluding JDE Peet s 28 6 22 0.02 Inventory step-up 2 2 Transaction costs, excluding JDE Peet's 5 1 4 Change in deferred tax liabilities related to goodwill and intangible assets (4) 4 Adjusted $ 173 $ (29) $ 884 $ 211 23.9 % $ 673 $ $ 0.49 Change - adjusted 76.3 % 28.5 % 16.3 % Impact of foreign currency 0.6 % (13.3) % % Change - constant currency adjusted 76.9 % 15.2 % 16.3 % Diluted earnings per common share may not foot due to rounding.A-10KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION INCOME FROM OPERATIONS - CONSOLIDATED AND SEGMENTS(UNAUDITED) (in millions, except %) U.S. Refreshment Beverages U.S. Coffee KDP International JDE Peet's Unallocated corporate costs Total Second Quarter of 2026 Reported - Income from Operations $ 857 $ 149 $ 152 $ (62) $ (468) $ 628 Items Affecting Comparability Productivity 10 10 Mark-to-market (27) 66 39 Amortization of intangibles 13 21 3 87 124 Stock compensation 4 4 Non-routine legal matters 2 2 Restructuring - Network Optimization 3 4 7 Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co. 51 72 195 318 Integration of acquisitions, excluding JDE Peet s 1 1 2 Inventory step-up 314 314 Legacy JDE Peet's transformation activities and corporate actions 19 19 Legacy JDE Peet's ERP system implementation and upgrade expenses 10 10 Legacy JDE Peet's losses and costs associated with divestitures 1 1 Adjusted - Income from Operations $ 874 $ 225 $ 155 $ 414 $ (190) $ 1,478 Second Quarter of 2025 Reported - Income from Operations $ 746 $ 233 $ 143 $ $ (224) $ 898 Items Affecting Comparability Productivity 35 12 47 Mark-to-market (6) (6) Amortization of intangibles 9 23 2 34 Stock compensation 4 4 Non-routine legal matters 5 5 Restructuring - 2023 CEO Succession and Associated Realignment 1 1 Restructuring - Network Optimization 1 8 1 10 Integration of acquisitions, excluding JDE Peet s 23 5 28 Inventory step-up 2 2 Adjusted - Income from Operations $ 781 $ 299 $ 145 $ $ (197) $ 1,028 Change - adjusted 11.9 % (24.7) % 6.9 % N A (3.6) % 43.8 % Impact of foreign currency % % (6.9) % N A (0.5) % (0.9) % Change - constant currency adjusted 11.9 % (24.7) % % N A (4.1) % 42.9 % A-11KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION CHANGE IN NET SALES AND OPERATING MARGIN - CONSOLIDATED AND SEGMENTS(UNAUDITED) Reported Impact of Foreign Currency Constant Currency Second Quarter of 2026 Change in net sales U.S. Refreshment Beverages 10.0 % % 10.0 % U.S. Coffee (3.2) (3.2) KDP International 19.6 (7.2) 12.4 JDE Peet's N A N A N A Total change in net sales 75.6 (1.0) 74.6 Reported Items Affecting Comparability Adjusted Impact of Foreign Currency Constant Currency Adjusted Second Quarter of 2026 Operating margin U.S. Refreshment Beverages 29.3 % 0.6 % 29.9 % % 29.9 % U.S. Coffee 16.2 8.3 24.5 24.5 KDP International 22.9 0.4 23.3 (0.1) 23.2 JDE Peet's (2.2) 17.0 14.8 N A N A Total operating margin 8.6 11.6 20.2 20.2 Reported Items Affecting Comparability Adjusted Second Quarter of 2025 Operating margin U.S. Refreshment Beverages 28.0 % 1.4 % 29.4 % U.S. Coffee 24.6 6.9 31.5 KDP International 25.8 0.3 26.1 JDE Peet's N A N A N A Total operating margin 21.6 3.1 24.7 A-12KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATIONCERTAIN LINE ITEMS - CONSOLIDATED(UNAUDITED) (in millions, except %) Gross profit Gross margin Income from operations Operating margin First Six Months of 2026 Reported $ 5,164 45.8 % $ 1,384 12.3 % Items Affecting Comparability Productivity 1 24 Mark-to-market (16) (53) Amortization of intangibles 161 Stock compensation 9 Non-routine legal matters 6 Restructuring - 2023 CEO Succession and Associated Realignment 1 Restructuring - Network Optimization 7 30 Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co. 9 406 Integration of acquisitions, excluding JDE Peet s 4 Inventory step-up 314 314 Legacy JDE Peet's transformation activities and corporate actions 3 19 Legacy JDE Peet's ERP system implementation and upgrade expenses 10 Legacy JDE Peet's losses and costs associated with divestitures 1 Adjusted $ 5,482 48.6 % $ 2,316 20.5 % Impact of foreign currency (0.1) % % Constant currency adjusted 48.5 % 20.5 % First Six Months of 2025 Reported $ 4,240 54.4 % $ 1,699 21.8 % Items Affecting Comparability Productivity 60 79 Mark-to-market (43) (49) Amortization of intangibles 68 Stock compensation 6 Non-routine legal matters 8 Restructuring - Network Optimization 1 12 Integration of acquisitions, excluding JDE Peet s 1 31 Inventory step-up 17 17 Transaction costs, excluding JDE Peet's 4 Adjusted $ 4,276 54.8 % $ 1,875 24.0 % Refer to pages A-16 and A-18 for reconciliations of reported net sales to constant currency net sales and adjusted income from operations to constant currency adjusted income from operations.A-13KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATIONCERTAIN LINE ITEMS - CONSOLIDATED(UNAUDITED) (in millions, except % and per share data) Interest expense, net Other (income) expense, net Income before provision for income taxes Provision for income taxes Effective tax rate Net income attributable to KDP Net income allocated to Preferred Investors Diluted earnings per share First Six Months of 2026 Reported $ 617 $ 105 $ 662 $ 182 27.5 % $ 412 $ (82) $ 0.24 Items Affecting Comparability Productivity 24 10 14 0.01 Mark-to-market (3) (50) (3) (47) (0.03) Amortization of intangibles 161 35 126 0.09 Stock compensation 9 3 6 Amortization of fair value of debt adjustment (27) 27 7 20 0.02 Amortization of deferred financing costs (2) 2 1 1 Non-routine legal matters 6 1 5 Restructuring - 2023 CEO Succession and Associated Realignment 1 2 (1) Restructuring - Network Optimization 30 7 23 0.02 Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co. (102) (116) 624 101 523 0.38 Change in mandatory redemption liability for GHOST (46) 46 12 34 0.02 Integration of acquisitions, excluding JDE Peet s 4 1 3 Inventory step-up 314 83 231 0.17 Transaction costs, excluding JDE Peet's 6 (6) Legacy JDE Peet's transformation activities and corporate actions 19 19 0.01 Legacy JDE Peet's ERP system implementation and upgrade expenses 10 2 8 0.01 Legacy JDE Peet's losses and costs associated with divestitures 1 1 Change in deferred tax liabilities related to goodwill and intangible assets (27) 27 0.02 Adjusted $ 483 $ (57) $ 1,890 $ 423 22.4 % $ 1,399 $ (82) $ 0.97 Impact of foreign currency % Constant currency adjusted 22.4 % Diluted earnings per common share may not foot due to rounding.A-14KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATIONCERTAIN LINE ITEMS - CONSOLIDATED(UNAUDITED) (in millions, except % and per share data) Interest expense, net Other (income) expense, net Income before provision for income taxes Provision for income taxes Effective tax rate Net income attributable to KDP Net income allocated to Preferred Investors Diluted earnings per share First Six Months of 2025 Reported $ 328 $ (7) $ 1,378 $ 314 22.8 % $ 1,064 $ $ 0.78 Items Affecting Comparability Productivity 79 18 61 0.05 Mark-to-market 21 (32) (38) (4) (34) (0.02) Amortization of intangibles 68 16 52 0.04 Stock compensation 6 2 4 Amortization of fair value of debt adjustment (8) 8 2 6 Amortization of deferred financing costs (1) 1 1 Non-routine legal matters 8 2 6 Restructuring - Network Optimization 12 3 9 0.01 Change in mandatory redemption liability for GHOST (40) 40 10 30 0.03 Integration of acquisitions, excluding JDE Peet s 31 7 24 0.02 Inventory step-up 17 4 13 0.01 Transaction costs, excluding JDE Peet's 4 1 3 Change in deferred tax liabilities related to goodwill and intangible assets (2) 2 Adjusted $ 340 $ (79) $ 1,614 $ 373 23.1 % $ 1,241 $ $ 0.91 Change - adjusted 42.1 % 12.7 % 6.6 % Impact of foreign currency 0.5 % (7.6) % (2.3) % Change - Constant currency adjusted 42.6 % 5.1 % 4.3 % Diluted earnings per common share may not foot due to rounding.A-15KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION INCOME FROM OPERATIONS - CONSOLIDATED AND SEGMENTS(UNAUDITED) (in millions, except %) U.S. Refreshment Beverages U.S. Coffee KDP International JDE Peet's Unallocated corporate costs Total First Six Months of 2026 Reported - Income from Operations $ 1,578 $ 309 $ 237 $ (62) $ (678) $ 1,384 Items Affecting Comparability Productivity 1 23 24 Mark-to-market (27) (26) (53) Amortization of intangibles 25 44 5 87 161 Stock compensation 9 9 Non-routine legal matters 6 6 Restructuring - 2023 CEO Succession and Associated Realignment 1 1 Restructuring - Network Optimization 10 19 1 30 Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co. 51 72 283 406 Integration of acquisitions, excluding JDE Peet s 3 1 4 Inventory step-up 314 314 Transaction costs, excluding JDE Peet's Legacy JDE Peet's transformation activities and corporate actions 19 19 Legacy JDE Peet's ERP system implementation and upgrade expenses 10 10 Legacy JDE Peet's losses and costs associated with divestitures 1 1 Adjusted - Income from Operations $ 1,616 $ 424 $ 242 $ 414 $ (380) $ 2,316 A-16KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION INCOME FROM OPERATIONS - CONSOLIDATED AND SEGMENTS(UNAUDITED) (in millions, except %) U.S. Refreshment Beverages U.S. Coffee KDP International JDE Peet's Unallocated corporate costs Total First Six Months of 2025 Reported - Income from Operations $ 1,400 $ 435 $ 233 $ $ (369) $ 1,699 Items Affecting Comparability Productivity 60 19 79 Mark-to-market (49) (49) Amortization of intangibles 16 47 5 68 Stock compensation 6 6 Non-routine legal matters 8 8 Restructuring - Network Optimization 1 10 1 12 Integration of acquisitions, excluding JDE Peet s 23 8 31 Inventory step-up 17 17 Transaction costs, excluding JDE Peet's 4 4 Adjusted - Income from Operations $ 1,457 $ 552 $ 238 $ $ (372) $ 1,875 Change - adjusted 10.9 % (23.2) % 1.7 % N A 2.2 % 23.5 % Impact of foreign currency % % (7.6) % N A (0.6) % (0.8) % Change - constant currency adjusted 10.9 % (23.2) % (5.9) % N A 1.6 % 22.7 % A-17KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION CHANGE IN NET SALES AND OPERATING MARGIN - CONSOLIDATED AND SEGMENTS(UNAUDITED) Reported Impact of Foreign Currency Constant Currency First Six Months of 2026 Change in net sales U.S. Refreshment Beverages 10.9 % % 10.9 % U.S. Coffee (2.7) (2.7) KDP International 19.6 (8.9) 10.7 JDE Peet's N A N A N A Total change in net sales 44.7 (1.1) 43.6 Reported Items Affecting Comparability Adjusted Impact of Foreign Currency Constant Currency Adjusted First Six Months of 2026 Operating margin U.S. Refreshment Beverages 28.6 % 0.7 % 29.3 % % 29.3 % U.S. Coffee 17.4 6.5 23.9 23.9 KDP International 20.0 0.4 20.4 20.4 JDE Peet's (2.2) 17.0 14.8 N A N A Total operating margin 12.3 8.2 20.5 20.5 Reported Items Affecting Comparability Adjusted First Six Months of 2025 Operating margin U.S. Refreshment Beverages 28.1 % 1.1 % 29.2 % U.S. Coffee 23.8 6.4 30.2 KDP International 23.5 0.5 24.0 JDE Peet's N A N A N A Total operating margin 21.8 2.2 24.0 A-18KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION FREE CASH FLOW(UNAUDITED)Free cash flow is defined as net cash provided by operating activities adjusted for purchases of property, plant, and equipment, proceeds from sales of property, plant, and equipment, and certain items excluded for comparison to prior year periods. For the second quarter of 2026 and 2025, there were no certain items excluded for comparison to prior year periods. First Six Months (in millions) 2026 2025 Net cash provided by operating activities $ 1,176 $ 640 Purchases of property, plant, and equipment (297) (226) Proceeds from sales of property, plant, and equipment 19 13 Free Cash Flow $ 898 $ 427 A-19KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATIONCERTAIN LINE ITEMS - PRO FORMA COMBINED(UNAUDITED)The Company reports its financial results in accordance with U.S. GAAP. In this section, management has included pro forma EBITDA, pro forma adjusted EBITDA, and pro forma management leverage ratio, each of which is a non-GAAP financial measure. Management believes that these pro forma non-GAAP financial measures provide useful information about the Company s pro forma operating results. These pro forma non-GAAP financial measures are not an alternative to the unaudited pro forma statements of income prepared in accordance with U.S. GAAP and should be considered in addition to, and not as a substitute or superior to, such pro forma financial information. Using only the pro forma non-GAAP financial measures to analyze its performance would have material limitations because their calculation is based on our subjective determination regarding the nature and classification of events and circumstances that investors may find significant. For each of these pro forma non-GAAP financial measures, a reconciliation of the differences between the pro forma non-GAAP measure and the most directly comparable pro forma U.S. GAAP measure has been provided. As a result, the method used to calculate the Company's pro forma non-GAAP financial measures may differ from the methods used by other companies to calculate their non-GAAP measures.Specifically, investors should consider the following with respect to our unaudited pro forma financial results Adjusted Defined as certain financial statement captions and metrics adjusted for certain items affecting comparability.Items affecting comparability Defined as certain items that are excluded for comparison to prior year periods, adjusted for the tax impact as applicable. Tax impact is determined based upon an approximate rate for each item. For each period, management adjusts for (i) the unrealized mark-to-market impact of derivative instruments not designated as hedges in accordance with U.S. GAAP that do not have an offsetting risk reflected within the financial results (ii) the amortization associated with definite-lived intangible assets (iii) the amortization of the deferred financing costs associated with the DPS Merger and JDE Peet s Acquisition (iv) the amortization of the fair value adjustment of the senior unsecured notes obtained as a result of the DPS Merger and JDE Peet s Acquisition (v) stock compensation expense and the associated windfall tax benefit attributable to the matching awards made to employees who made an initial investment in KDP or JDE Peet s prior to the Acquisition (vi) transaction costs for significant business combinations (completed or abandoned), excluding costs related to the JDE Peet s Acquisition (vii) non-cash changes in deferred tax liabilities related to goodwill and intangible assets as a result of tax rate or apportionment changes and (viii) other certain items that are excluded for comparison purposes to prior year periods.For the trailing twelve months ended June 30, 2026, the other certain items excluded for comparison purposes include (i) productivity expenses (ii) costs related to significant non-routine legal matters, including the antitrust litigation (iii) restructuring expenses associated with the Network Optimization program (iv) restructuring adjustments associated with the 2023 CEO Succession and Associated Realignment (v) impairment of intangible assets (vi) legacy JDE Peet s transformation activities and corporate actions (vii) legacy JDE Peet s ERP system implementation and upgrade expenses (viii) activity related to JDE Peet s total return equity swaps, which were not representative of the Company s go-forward activities (ix) the impact of the step-up of acquired inventory associated with the acquisitions of JDE Peet s and Dyla (x) integration expenses associated with the GHOST and Dyla acquisitions (xi) the change in our mandatory redemption liability for GHOST (xii) acquisition, integration, and financing costs associated with the anticipated acquisition of JDE Peet's and subsequent spin of Global Coffee Co (xiii) legacy JDE Peet s impacts from prior acquisitions and (xiv) legacy JDE Peet's losses and costs associated with divestitures.Pro Forma Adjusted EBITDA. Pro Forma Adjusted EBITDA is defined as Pro Forma EBITDA, as adjusted for items affecting comparability as described above. Pro Forma EBITDA is defined as Net income as adjusted for interest expense, net provision for income taxes depreciation expense amortization of intangibles and other amortization. Management believes that Pro Forma Adjusted EBITDA is useful for investors in evaluating the Company s operating results and understanding the Company s operating trends by adjusting certain items that can vary significantly depending on specific underlying transactions or events, thereby affecting comparability. Pro Forma Management Leverage Ratio. Pro Forma Management leverage ratio is defined as the Company s total unaudited pro forma principal amounts of Long-term obligations less cash and cash equivalents, divided by Pro Forma Adjusted EBITDA. Management believes that the Pro Forma Management leverage ratio is useful for investors in evaluating the Company s liquidity and assessing the Company s ability to meet its financial obligations.A-20KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION PRO FORMA ADJUSTED EBITDA AND MANAGEMENT LEVERAGE RATIO(UNAUDITED) (in millions, except for ratio) Last Twelve Months PRO FORMA ADJUSTED EBITDA RECONCILIATION - LAST TWELVE MONTHS Pro forma net income $ 1,726 Pro forma interest expense, net 1,458 Pro forma provision for income taxes 285 Pro forma depreciation expense 720 Pro forma other amortization 179 Pro forma amortization of intangibles 491 Pro forma EBITDA 4,859 Items affecting comparability Productivity $ 110 Mark-to-market (126) Stock compensation 27 Non-routine legal matters 19 Restructuring - 2023 CEO Succession and Associated Realignment 2 Restructuring - Network Optimization 71 Impairment of intangible assets 80 Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co. 789 Change in mandatory redemption liability for GHOST 220 Integration of acquisitions, excluding JDE Peet s 13 Inventory step-up 314 Transaction costs, excluding JDE Peet's 10 Legacy JDE Peet's transformation activities and corporate actions 205 Legacy JDE Peet's ERP system implementation and upgrade expenses 34 Legacy JDE Peet's total return equity swaps (175) Legacy JDE Peet's prior acquisition impacts 151 Legacy JDE Peet's losses and costs associated with divestitures 8 Pro forma Adjusted EBITDA $ 6,611 June 30, 2026 Principal amounts of Commercial paper notes $ 1,978 Senior unsecured notes 25,222 Delayed draw term loan 3,185 Total principal amounts 30,385 Less Cash and cash equivalents 1,517 Total principal amounts less cash and cash equivalents $ 28,868 June 30, 2026 Pro forma Management Leverage Ratio 4.4 A-21KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION PRO FORMA ADJUSTED EBITDA - LAST TWELVE MONTHS(UNAUDITED) (in millions) Third Quarter of 2025 Fourth Quarter of 2025 First Quarter of 2026 Second Quarter of 2026 Last Twelve Months Pro forma net income $ 882 $ 355 $ 279 $ 210 $ 1,726 Pro forma interest expense, net 323 383 416 336 1,458 Pro forma provision for income taxes 216 48 (74) 95 285 Pro forma depreciation expense 170 175 167 208 720 Pro forma other amortization 54 43 34 48 179 Pro forma amortization of intangibles 120 123 124 124 491 Pro forma EBITDA $ 1,765 $ 1,127 $ 946 $ 1,021 $ 4,859 Items affecting comparability Productivity $ 31 $ 56 $ 13 $ 10 $ 110 Mark-to-market (82) 26 (109) 39 (126) Stock compensation 6 8 9 4 27 Non-routine legal matters 9 4 4 2 19 Restructuring - 2023 CEO Succession and Associated Realignment 1 1 2 Restructuring - Network Optimization 26 15 23 7 71 Impairment of intangible assets 1 79 80 Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co. 58 188 220 323 789 Change in mandatory redemption liability for GHOST 20 154 24 22 220 Integration of acquisitions, excluding JDE Peet s 4 5 2 2 13 Inventory step-up 314 314 Transaction costs, excluding JDE Peet's 2 8 10 Legacy JDE Peet's transformation activities and corporate actions 17 112 57 19 205 Legacy JDE Peet's ERP system implementation and upgrade expenses 6 8 10 10 34 Legacy JDE Peet's total return equity swaps (160) (15) (175) Legacy JDE Peet's prior acquisition impacts 151 151 Legacy JDE Peet's losses and costs associated with divestitures 2 5 1 8 Pro forma Adjusted EBITDA $ 1,703 $ 1,778 $ 1,356 $ 1,774 $ 6,611 A-22KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION CONDENSED COMBINED STATEMENT OF INCOME - PRO FORMA(UNAUDITED) KDP Historical (As Reported) Historical JDE Peet's as Converted Transaction Accounting Adjustments Note Pro Forma Combined Third Quarter of 2025 Net sales $ 4,306 $ 2,600 $ (2) (a) $ 6,904 Cost of sales 1,966 1,674 (23) (b) 3,617 Gross profit 2,340 926 21 3,287 Selling, general, and administrative expenses 1,344 657 61 (c) 2,062 Impairment of intangible assets 1 1 Other operating expense (income), net 1 (13) (12) Income from operations 995 281 (40) 1,236 Interest expense, net 188 21 114 (d), (e) 323 Other income, net (45) (140) (185) Income before provision for income taxes 852 400 (154) 1,098 Provision for income taxes 190 61 (35) (f), (g), (h) 216 Net income $ 662 $ 339 $ (119) $ 882 A-23KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION HISTORICAL JDE PEET'S STATEMENT OF INCOME(UNAUDITED) KDP (As Reported) Presentation Historical JDE Peet's Presentation Historical JDE Peet's (Euro) Reclassifications (Euro) Historical Reclassified JDE Peet's (Euro) Accounting Policy and Conversion Adjustments (Euro) Note Historical Reclassified and Converted Total (Euro) Historical JDE Peet's (USD) Third Quarter of 2025 Net sales 2,227 (2) iv, vii 2,225 2,600 Revenue 2,227 Cost of sales 1,462 (29) iv, v, vi 1,433 1,674 Cost of sales 1,462 Gross profit Gross profit 765 765 27 792 926 Selling, general, and administrative expenses 530 32 ii, iv, v, vii 562 657 Selling, general, and administrative expenses 531 (1) Impairment of intangible assets 1 vii 1 1 Selling, general, and administrative expenses 1 Other operating income, net (11) v, vii, viii (11) (13) Selling, general, and administrative expenses Income from operations Operating profit 234 234 6 240 281 Interest expense, net (85) 103 iii, iv, v, vi, vii, viii 18 21 Finance income (25) 4 Finance expense (71) 7 Other income, net (11) (109) i, iii, iv, vii (120) (140) Finance expense (11) Income before provision for income taxes Profit before income taxes 330 330 12 342 400 Provision for income taxes 47 5 i, ii, iii, iv, v, vi, viii 52 61 Income tax expense 47 Net income Profit for the period 283 283 7 290 339 A-24KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION CERTAIN LINE ITEMS - PRO FORMA(UNAUDITED) (in millions, except %) Gross profit Gross margin Income from operations Operating margin Third Quarter of 2025 Pro forma $ 3,287 47.6 % $ 1,236 17.9 % Items Affecting Comparability Productivity 35 47 Mark-to-market (69) (82) Amortization of intangibles 26 Stock compensation 6 Non-routine legal matters 9 Restructuring - Network Optimization 1 26 Impairment of intangible assets 1 Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co. 68 Integration of acquisitions, excluding JDE Peet s 4 Transaction costs, excluding JDE Peet's 2 Legacy JDE Peet's transformation activities and corporate actions 17 Legacy JDE Peet's ERP system implementation and upgrade expenses 6 Pro forma Adjusted $ 3,254 47.1 % $ 1,366 19.8 % A-25KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION CERTAIN LINE ITEMS - PRO FORMA(UNAUDITED) (in millions, except % and per share data) Interest expense, net Other income, net Income before provision for income taxes Provision for income taxes Effective tax rate Net income Third Quarter of 2025 Pro forma $ 323 $ (185) $ 1,098 $ 216 19.7 % $ 882 Items Affecting Comparability Productivity 47 14 33 Mark-to-market (7) (75) (14) (61) Amortization of intangibles 26 8 18 Stock compensation 6 3 3 Amortization of fair value of debt adjustment (3) 3 1 2 Non-routine legal matters 9 2 7 Restructuring - Network Optimization 26 7 19 Impairment of intangible assets 1 1 Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co. (5) 28 45 14 31 Change in mandatory redemption liability for GHOST (20) 20 5 15 Integration of acquisitions, excluding JDE Peet s 4 (3) 7 Inventory step-up (3) 3 Transaction costs, excluding JDE Peet's 2 (6) 8 Legacy JDE Peet's transformation activities and corporate actions 17 4 13 Legacy JDE Peet's ERP system implementation and upgrade expenses 6 1 5 Legacy JDE Peet's total return equity swaps 160 (160) (160) Pro forma Adjusted $ 308 $ (17) $ 1,075 $ 249 23.2 % $ 826 A-26KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION CONDENSED COMBINED STATEMENT OF INCOME - PRO FORMA(UNAUDITED) KDP Historical (As Reported) Historical JDE Peet's as Converted Transaction Accounting Adjustments Note Pro Forma Combined Fourth Quarter of 2025 Net sales $ 4,499 $ 3,081 $ (46) (a) $ 7,534 Cost of sales 2,080 2,109 (23) (b) 4,166 Gross profit 2,419 972 (23) 3,368 Selling, general, and administrative expenses 1,459 734 106 (c) 2,299 Impairment of intangible assets 78 1 79 Other operating expense, net 1 29 30 Income from operations 881 208 (129) 960 Interest expense, net 238 31 114 (d), (e) 383 Other expense (income), net 186 (12) 174 Income before provision for income taxes 457 189 (243) 403 Provision for income taxes 104 15 (71) (f), (g), (h) 48 Net income $ 353 $ 174 $ (172) $ 355 A-27KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION HISTORICAL JDE PEET'S STATEMENT OF INCOME(UNAUDITED) KDP (As Reported) Presentation Historical JDE Peet's Presentation Historical JDE Peet's (Euro) Reclassifications (Euro) Historical Reclassified JDE Peet's (Euro) Accounting Policy and Conversion Adjustments (Euro) Note Historical Reclassified and Converted Total (Euro) Historical JDE Peet's (USD) Fourth Quarter of 2025 Net sales 2,649 (2) iv, vii 2,647 3,081 Revenue 2,649 Cost of sales 1,854 (42) iv, v, vi 1,812 2,109 Cost of sales 1,854 Gross profit Gross profit 795 795 40 835 972 Selling, general, and administrative expenses 637 (6) ii, iv, v, vii 631 734 Selling, general, and administrative expenses 674 (37) Impairment of intangible assets 1 1 1 Selling, general, and administrative expenses 1 Other operating expense (income), net 33 (8) v, vii, viii 25 29 Selling, general, and administrative expenses 33 Income from operations Operating profit 121 3 124 54 178 208 Interest expense, net 57 (30) iii, iv, v, vi, vii, viii 27 31 Finance income (323) 6 Finance expense 318 56 Other (income) expense, net (54) 44 i, iii, iv, vii (10) (12) Selling, general, and administrative expenses 2 Finance expense (56) Share of net profit (loss) of associates 5 (5) Income before provision for income taxes Profit before income taxes 121 121 40 161 189 Provision for income taxes 24 (11) i, ii, iii, iv, v, vi, viii 13 15 Income tax expense 24 Net income attributable to KDP Profit for the period 97 97 51 148 174 A-28KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION CERTAIN LINE ITEMS - PRO FORMA(UNAUDITED) (in millions, except %) Gross profit Gross margin Income from operations Operating margin Fourth Quarter of 2025 Pro forma $ 3,368 44.7 % $ 960 12.7 % Items Affecting Comparability Productivity 41 55 Mark-to-market 14 26 Amortization of intangibles 15 Stock compensation 8 Non-routine legal matters 4 Restructuring - 2023 CEO Succession and Associated Realignment 1 Restructuring - Network Optimization 2 24 Impairment of intangible assets 79 Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co. 45 Integration of acquisitions, excluding JDE Peet s 5 Transaction costs, excluding JDE Peet's 8 Legacy JDE Peet's transformation activities and corporate actions 112 Legacy JDE Peet's ERP system implementation and upgrade expenses 8 Pro forma Adjusted $ 3,425 45.5 % $ 1,350 17.9 % A-29KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION CERTAIN LINE ITEMS - PRO FORMA(UNAUDITED) (in millions, except % and per share data) Interest expense, net Other expense (income), net Income before provision for income taxes Provision for income taxes Effective tax rate Net income Fourth Quarter of 2025 Pro forma $ 383 $ 174 $ 403 $ 48 11.9 % $ 355 Items Affecting Comparability Productivity 55 12 43 Mark-to-market (44) 70 9 61 Amortization of intangibles 15 2 13 Stock compensation 8 1 7 Amortization of fair value of debt adjustment (4) 4 1 3 Non-routine legal matters 4 1 3 Restructuring - 2023 CEO Succession and Associated Realignment 1 1 Restructuring - Network Optimization 24 5 19 Impairment of intangible assets 79 19 60 Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co. (18) (51) 114 12 102 Change in mandatory redemption liability for GHOST (154) 154 37 117 Integration of acquisitions, excluding JDE Peet s 5 5 Inventory step-up 1 (1) Transaction costs, excluding JDE Peet's 8 23 (15) Legacy JDE Peet's transformation activities and corporate actions 112 31 81 Legacy JDE Peet's ERP system implementation and upgrade expenses 8 2 6 Legacy JDE Peet's total return equity swaps 15 (15) (15) Legacy JDE Peet's losses and costs associated with divestitures (2) 2 1 1 Pro forma Adjusted $ 317 $ (18) $ 1,051 $ 210 20.0 % $ 841 A-30KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION CONDENSED COMBINED STATEMENT OF INCOME - PRO FORMA(UNAUDITED) KDP Historical (As Reported) Historical JDE Peet's as Converted Transaction Accounting Adjustments Note Pro Forma Combined First Quarter of 2026 Net sales $ 3,976 $ 2,864 $ (21) (a) $ 6,819 Cost of sales 1,878 2,011 (24) (b) 3,865 Gross profit 2,098 853 3 2,954 Selling, general, and administrative expenses 1,342 816 69 (c) 2,227 Income from operations 756 37 (66) 727 Interest expense, net 281 32 103 (d), (e) 416 Other expense (income), net 118 (12) 106 Income before provision for income taxes 357 17 (169) 205 Provision for income taxes 87 (115) (46) (f), (g), (h) (74) Net income $ 270 $ 132 $ (123) $ 279 A-31KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION HISTORICAL JDE PEET'S STATEMENT OF INCOME(UNAUDITED) KDP (As Reported) Presentation Historical JDE Peet's Presentation Historical JDE Peet's (Euro) Reclassifications (Euro) Historical Reclassified JDE Peet's (Euro) Accounting Policy and Conversion Adjustments (Euro) Note Historical Reclassified and Converted Total (Euro) Historical JDE Peet's (USD) First Quarter of 2026 Net sales 2,447 (2) vi 2,445 2,864 Revenue 2,447 Cost of sales 1,749 (32) vi 1,717 2,011 Cost of sales 1,749 Gross profit Gross profit 698 698 34 732 857 Selling, general, and administrative expenses 711 (14) ii, v, vii 697 816 Selling, general, and administrative expenses 720 (9) Other operating expense (income), net 9 (9) vii, viii Selling, general, and administrative expenses 9 Income from operations Operating profit (22) (22) 57 35 40 Interest expense, net 20 7 iii, v, vi, vii, viii 27 32 Finance income (27) 5 Finance expense 37 5 Other (income) expense, net (10) i, iii, vii (10) (12) Finance income (5) Finance expense (5) Income before provision for income taxes Profit before income taxes (12) (32) 47 15 17 Provision for income taxes (96) (2) i, ii, iii, vi, viii (98) (115) Income tax expense (96) Net income Profit for the period (12) 64 49 113 132 A-32KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION CERTAIN LINE ITEMS - PRO FORMA(UNAUDITED) (in millions, except %) Gross profit Gross margin Income from operations Operating margin First Quarter of 2026 Pro forma Consolidated $ 2,954 43.3 % $ 727 10.7 % Items Affecting Comparability Productivity 1 14 Mark-to-market (40) (109) Amortization of intangibles 14 Stock compensation 9 Non-routine legal matters 4 Restructuring - 2023 CEO Succession and Associated Realignment 1 Restructuring - Network Optimization 4 23 Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co. 6 89 Integration of acquisitions, excluding JDE Peet s 2 Legacy JDE Peet's transformation activities and corporate actions 57 Legacy JDE Peet's ERP system implementation and upgrade expenses 10 Legacy JDE Peet's prior acquisition impacts 151 Pro forma Adjusted $ 2,925 42.9 % $ 992 14.5 % A-33KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION CERTAIN LINE ITEMS - PRO FORMA(UNAUDITED) (in millions, except % and per share data) Interest expense, net Other expense (income), net Income before provision for income taxes Provision for income taxes Effective tax rate Net income First Quarter of 2026 Pro forma Consolidated $ 416 $ 106 $ 205 $ (74) (36.1) % $ 279 Items Affecting Comparability Productivity 14 3 11 Mark-to-market (1) (108) (7) (101) Amortization of intangibles 14 2 12 Stock compensation 9 6 3 Amortization of fair value of debt adjustment (3) 3 1 2 Non-routine legal matters 4 1 3 Restructuring - 2023 CEO Succession and Associated Realignment 1 1 Restructuring - Network Optimization 23 4 19 Acquisition, integration, and financing costs - Acquisition of JDE Peet's and Spin of Global Coffee Co. (99) (111) 299 39 260 Change in mandatory redemption liability for GHOST (24) 24 5 19 Integration of acquisitions, excluding JDE Peet s 2 2 Legacy JDE Peet's transformation activities and corporate actions 57 11 46 Legacy JDE Peet's ERP system implementation and upgrade expenses 10 2 8 Legacy JDE Peet's prior acquisition impacts 151 155 (4) Legacy JDE Peet's losses and costs associated with divestitures (5) 5 1 4 Pro forma Adjusted $ 313 $ (34) $ 713 $ 149 20.9 % $ 564 A-34KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION TRANSACTION ACCOUNTING ADJUSTMENTS - PRO FORMA(UNAUDITED)The following adjustments have been made to prepare the unaudited pro forma financial information to give the effect to the following Application of the acquisition method of accounting under the provisions of the Financial Accounting Standards Board ( FASB ) Accounting Standards Codification 805, Business Combinations ( ASC 805 ), where assets and liabilities of JDE Peet s will be recorded by KDP at their respective fair values at the date of completion of the JDE Peet's Acquisition Adjustments to reflect the following debt and equity transactions used to raise proceeds for the JDE Peet's Acquisition Delayed Draw Term Loan of $3.6 billion. Senior Unsecured Notes of approximately $6 billion. JV Investment of $4 billion. Issuance of Convertible Preferred Stock of $4.5 billion. Adjustments to reflect transactions costs in connection with the JDE Peet's Acquisition and Adjustments to reflect the related tax effects for the preliminary pro forma adjustments.Acquisition Adjustments (a)Elimination of Net sales between KDP and JDE Peet s as part of the JDE Peet s Acquisition. The transactions are assumed to be at-market.(b)Reflects the adjustments to Cost of sales related to (i) preliminary fair value step-up adjustment to inventory, which is reflected in Cost of sales during the year as the related inventory is expected to be sold within twelve months following the closing of the JDE Peet s Acquisition, (ii) the removal of JDE Peet s historical amortization and depreciation expense recorded within Cost of sales during the period, (iii) the addition of depreciation expense recorded within Cost of sales from acquired Property, plant, and equipment and (iv) elimination of Cost of sales between KDP and JDE Peet s that are eliminated as part of the JDE Peet s Acquisition (the transactions are assumed to be at-market).(c)Reflects the adjustments to Selling, general, and administrative expenses ( SG A ), (i) including the removal of JDE Peet s portion of historical amortization and depreciation expense recorded in SG A, (ii) the addition of amortization expense related to definite-lived brands, customer and distributor relationships, and acquired technology recorded within SG A, (iii) the addition of depreciation expense related to Property, plant, and equipment, (iv) recognition of expenses for estimated transaction costs and (v) recognition of post combination stock-based compensation expense. KDP is still in the process of evaluating the fair value of the definite-lived intangible assets. Any resulting change in the fair value would have a direct impact on amortization expense. The amortization of definite-lived intangible assets is calculated on a straight-line basis. The amortization is based on the periods over which the economic benefits of the intangible assets are expected to be realized, which are subject to adjustment as additional information becomes available.(d)Reflects the adjustment to Interest expense, net related to the preliminary fair value adjustment to JDE Peet s historical debt.(e)Reflects the Interest expense and amortization of issuance costs related to the Debt Financing Transactions in connection with the JDE Peet s Acquisition A-35KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION TRANSACTION ACCOUNTING ADJUSTMENTS - PRO FORMA(UNAUDITED)(f)To record the income tax impact of the pro forma transaction accounting adjustments, excluding non-deductible transaction costs and non-deductible stock compensation, utilizing the blended statutory income tax rates, based on regional pre-tax data provided, of approximately 25% for the three months ended March 31, 2026, December 31, 2025 and September 30, 2025. Deductibility of estimated transaction costs was analyzed under US income tax law. Transaction costs deemed facilitative are non-deductible for US federal income tax purposes. Stock compensation is non-deductible under Netherlands local tax law and therefore, no tax benefit has been recorded as a pro forma income tax adjustment. Because the tax rates used for the unaudited pro forma condensed combined financial information are estimated, the blended rate will likely vary from the actual effective rate in periods subsequent to completion of the JDE Peet s Acquisition. This determination is preliminary and subject to change based upon the final determination of the fair value of the acquired assets and assumed liabilities.(g)Represents the estimated tax impact of income allocated from a taxable entity to a non-taxable entity related to non-controlling interest within the Pod Manufacturing JV, which is not subject to federal income tax.(h)Represents certain nonrecurring tax expenses related to implementing the Pod Manufacturing JV investment structure, including withholding taxes and the recognition of a valuation allowance on specific deferred tax assets.A-36KEURIG DR PEPPER INC.RECONCILIATION OF GAAP TO NON-GAAP INFORMATION ACCOUNTING POLICY AND CONVERSION ADJUSTMENTS - PRO FORMA(UNAUDITED)The historical financial statements of JDE Peet s have been converted from IFRS to U.S. GAAP. As IFRS differs in certain respects from U.S. GAAP, the following adjustments have been made to align JDE Peet s historical accounting policies under IFRS to KDP s accounting policies under U.S. GAAP for purposes of this pro forma presentation (i)Record the difference in pension accounting treatment from IFRS Accounting Standards to U.S. GAAP, and corresponding deferred tax adjustment. (ii)Reflect the tax effects of adjustments made to conform with U.S. GAAP, including items related to intra-entity transfers of inventory, recognition of deferred taxes on non-qualifying assets, the reversal of backward tracing, outside basis differences, and uncertain tax positions.(iii)Reflect the impact of business combination foreign exchange and fair value interest rate hedges not eligible for hedge accounting under U.S. GAAP, reclassifying amounts from other comprehensive income to the statement of income.(iv)Reflect difference in hyperinflationary accounting from IFRS Accounting Standards to U.S. GAAP for operations in Turkey. Under U.S. GAAP, the financial statements of a foreign operation in a highly inflationary economy are remeasured as if the parent s reporting currency were its functional currency.(v)Reclassify the operating lease amortization expense and finance charges to operating lease cost. Under U.S. GAAP, lessees distinguish between finance leases and operating leases for reporting purposes. For operating leases, the right-of-use asset and corresponding lease liability are recognized on the balance sheet, and the related lease expense is presented on a straight-line basis. (vi)Record the impact of accounting for leases embedded in revenue arrangements under U.S. GAAP. U.S. GAAP uses a rule-based classification model to categorize lessor leases as either operating, direct financing, or sales-type leases. The adjustment reclassifies certain leases from operating leases under IFRS Accounting Standards to sales-type leases under U.S. GAAP. (vii)Reflect the reclassifications of historical JDE Peet s financial statement line items to conform to the expected financial statement line items of the combined company following the JDE Peet s Acquisition.(viii)Reflect the reclassification of certain trade payables as structured payables in order to conform to KDP s accounting policy along with the corresponding reclassification of related expenses in the statement of income.A-37