Stock Analysis on Net

Kraft Foods Group Inc. (NASDAQ:KRFT)

$22.49

This company has been moved to the archive! The financial data has not been updated since April 28, 2015.

Adjustments to Financial Statements

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjustments to Current Assets

Kraft Foods Group Inc., adjusted current assets

US$ in millions

Microsoft Excel
Dec 27, 2014 Dec 28, 2013 Dec 29, 2012
As Reported
Current assets
Adjustments
Add: Allowances related to accounts receivable
Less: Deferred income taxes1
After Adjustment
Adjusted current assets

Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).

1 Deferred income taxes. See details »


The financial data for the three consecutive years ending in December 2012, 2013, and 2014 reveals certain trends in the current assets and adjusted current assets.

Current Assets
The current assets showed a slight increase from 4823 million US dollars in 2012 to 4908 million US dollars in 2013, representing a modest growth. However, in 2014, current assets experienced a decrease to 4791 million US dollars, indicating a reversal of the prior year's growth and returning to a level slightly below that of 2012.
Adjusted Current Assets
The adjusted current assets followed a similar trajectory, rising from 4431 million US dollars in 2012 to 4574 million US dollars in 2013. This increase suggests an improvement in the quality or liquidity of current assets after adjustments. Yet, like current assets, adjusted current assets declined in 2014 to 4428 million US dollars, falling below the 2012 baseline.

In summary, both current assets and adjusted current assets reflected marginal growth in 2013, followed by declines in 2014. This pattern may indicate fluctuations in short-term asset management or temporary operational changes impacting liquidity or asset valuation during the periods analyzed.


Adjustments to Total Assets

Kraft Foods Group Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 27, 2014 Dec 28, 2013 Dec 29, 2012
As Reported
Total assets
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowances related to accounts receivable
Less: Deferred income taxes2
After Adjustment
Adjusted total assets

Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred income taxes. See details »


The analysis of the annual financial data reveals a subtle decline in the company's asset base over the three-year period examined. Both the total assets and adjusted total assets exhibit a downward trend from 2012 through 2014.

Total Assets
The total assets decreased gradually from US$ 23,329 million at the end of 2012 to US$ 23,148 million in 2013, continuing the decline to US$ 22,947 million by the end of 2014. This represents an overall reduction of approximately 1.6% over the period.
Adjusted Total Assets
Adjusted total assets follow a similar pattern, starting at US$ 23,319 million in 2012, slightly decreasing to US$ 23,236 million in 2013, and further decreasing to US$ 22,953 million in 2014. The minor discrepancy between total assets and adjusted total assets across the years indicates consistency in the asset adjustments applied.

These steady, albeit modest, decreases may suggest a cautious approach to asset management or the effect of asset disposals, depreciation, or other accounting adjustments over the period. The data does not indicate any abrupt or significant fluctuations, which implies a relatively stable asset base with slight contraction.


Adjustments to Total Liabilities

Kraft Foods Group Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 27, 2014 Dec 28, 2013 Dec 29, 2012
As Reported
Total liabilities
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred income taxes2
Less: Restructuring costs liability
After Adjustment
Adjusted total liabilities

Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred income taxes. See details »


Total liabilities
The total liabilities decreased from 19,757 million USD in 2012 to 17,961 million USD in 2013, indicating a reduction in the company's obligations by approximately 1,796 million USD. However, in 2014, total liabilities increased to 18,582 million USD, reflecting a partial reversal of the prior year's decrease but still remaining below the 2012 figure.
Adjusted total liabilities
The adjusted total liabilities followed a similar trend as total liabilities, starting at 19,807 million USD in 2012 and declining sharply to 17,702 million USD in 2013. In 2014, adjusted total liabilities rose to 18,606 million USD, indicating an increase compared to the previous year, but not reaching the 2012 level. The consistency between the total liabilities and adjusted total liabilities trends suggests stability in the adjustment methodology.

Adjustments to Stockholders’ Equity

Kraft Foods Group Inc., adjusted equity

US$ in millions

Microsoft Excel
Dec 27, 2014 Dec 28, 2013 Dec 29, 2012
As Reported
Equity
Adjustments
Less: Net deferred income tax assets (liabilities)1
Add: Allowances related to accounts receivable
Add: Restructuring costs liability
After Adjustment
Adjusted equity

Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).

1 Net deferred income tax assets (liabilities). See details »


The financial data reveals fluctuations in both equity and adjusted equity values for the periods under review.

Equity
Equity increased significantly from 3,572 million US dollars in 2012 to 5,187 million US dollars in 2013, reflecting a strong growth of approximately 45.2%. However, in 2014, equity decreased to 4,365 million US dollars, indicating a decline of about 15.8% from the previous year. Despite this decrease, the 2014 equity figure remains higher than the 2012 level.
Adjusted Equity
Adjusted equity followed a somewhat similar trend. It increased from 3,359 million US dollars in 2012 to 5,500 million US dollars in 2013, marking a notable rise of roughly 63.7%. In 2014, adjusted equity decreased to 4,288 million US dollars, showing a reduction of approximately 22%. Even with this decline, the adjusted equity level in 2014 remains above the 2012 figure.

Overall, the data depicts a period of considerable growth in both equity and adjusted equity from 2012 to 2013, followed by a notable contraction in 2014. This pattern may suggest that the company experienced a peak in capital or retained earnings in 2013, but faced challenges or changes that led to a reduction in equity positions the following year. The larger percentage decrease in adjusted equity compared to reported equity in 2014 may indicate specific adjustments or remeasurements affecting the equity base during that period.


Adjustments to Capitalization Table

Kraft Foods Group Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 27, 2014 Dec 28, 2013 Dec 29, 2012
As Reported
Current portion of long-term debt
Long-term debt, excluding current portion
Total reported debt
Equity
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Adjusted total debt
Adjustments to Equity
Less: Net deferred income tax assets (liabilities)2
Add: Allowances related to accounts receivable
Add: Restructuring costs liability
Adjusted equity
After Adjustment
Adjusted total capital

Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Net deferred income tax assets (liabilities). See details »


Total Reported Debt
The total reported debt remained relatively stable across the three years, with a slight increase from US$9,971 million in 2012 to US$10,032 million in 2014.
Equity
Equity experienced a notable increase from US$3,572 million in 2012 to US$5,187 million in 2013, followed by a decline to US$4,365 million in 2014. This reflects a peak in the middle year with a subsequent reduction.
Total Reported Capital
Total reported capital exhibited growth from US$13,543 million in 2012 to US$15,167 million in 2013, then contracted to US$14,397 million in 2014. This trend mirrors the pattern seen in equity.
Adjusted Total Debt
Adjusted total debt saw a consistent, moderate increase from US$10,353 million in 2012 to US$10,402 million in 2013 and remained static at US$10,401 million in 2014, indicating stability after initial growth.
Adjusted Equity
The adjusted equity grew substantially from US$3,359 million in 2012 to US$5,500 million in 2013, before declining to US$4,288 million in 2014. The middle year again marked the highest value, suggesting a similar trend to reported equity.
Adjusted Total Capital
Adjusted total capital followed a rising pattern from US$13,712 million in 2012 to a peak of US$15,902 million in 2013, subsequently decreasing to US$14,689 million in 2014. The increase and subsequent fall align with movements observed in both equity and total capital figures.

Adjustments to Reported Income

Kraft Foods Group Inc., adjusted net earnings

US$ in millions

Microsoft Excel
12 months ended: Dec 27, 2014 Dec 28, 2013 Dec 29, 2012
As Reported
Net earnings
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Increase (decrease) in allowances related to accounts receivable
Add: Increase (decrease) in restructuring costs liability
Add: Other comprehensive losses
After Adjustment
Adjusted net earnings

Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).

1 Deferred income tax expense (benefit). See details »


The financial data reveals significant fluctuations in both net earnings and adjusted net earnings over the three-year period ending in December 2014.

Net Earnings
Net earnings showed a considerable increase from 2012 to 2013, rising from $1,642 million to $2,715 million. This represents a strong growth of approximately 65%. However, in 2014, net earnings dramatically declined to $1,043 million, marking a sharp decrease of nearly 62% compared to the previous year.
Adjusted Net Earnings
Adjusted net earnings exhibited a similar trend. There was a notable increase from $2,063 million in 2012 to $3,357 million in 2013, reflecting a growth of about 63%. In contrast, 2014 saw a steep decline to $600 million, which constitutes an approximate 82% drop from 2013 adjusted earnings.

The data indicates that the company experienced a peak in profitability in 2013, followed by a marked reduction in financial performance in 2014. The considerably larger decline in adjusted net earnings compared to net earnings in 2014 suggests that adjustments, possibly for non-recurring items, had a substantial impact during that year. This pattern may point to one-off adverse events or operational challenges affecting the company’s profitability in 2014.