Login | Sign Up

Kellogg Co.$64.69($.41)(.63%)

    Kellogg Company Announces Third-Quarter Results -- Solid Underlying Performance
    Thursday, November 01, 2012 at 8:00:12 AM ET
Share

Kellogg Company (K) today announced third quarter 2012 reported net sales of $3.7 billion, an increase of 12.3 percent from the third quarter of 2011. Internal net sales increased by 2.8 percent in the third quarter. Reported operating profit was $479 million, an increase of 3.2 percent; internal operating profit declined by 4.9 percent. Higher commodity costs, last month’s recall, and a high single-digit increase in brand-building investment all had an impact on operating profit. Internal results exclude the effects of foreign currency translation, the results from the recently-acquired Pringles business, integration costs, and divestitures.

Reported third quarter 2012 net earnings were $296 million, or $0.82 per diluted share, an increase of 2.5 percent from the $0.80 per diluted share reported in the third quarter of 2011. This quarter’s reported earnings per share included approximately $0.04 of integration costs related to the acquisition of Pringles. The cost of the recall announced last month was approximately $0.06 per share, which was offset by better-than-expected performance from the Pringles business and certain below-the-line items.

"We’re pleased with the improving trends in our underlying performance, which is in-line with our expectations and includes strong revenue growth in many of our businesses," said John Bryant, Kellogg Company’s president and chief executive officer. "We’re also pleased that the Pringles business performed better during the quarter than we had expected. While it’s early, we remain optimistic regarding the potential of this iconic brand."

North America

Kellogg North America’s third quarter reported net sales increased by 11.1 percent to $2.5 billion; internal net sales increased by 3.7 percent, including the impact of last month’s recall. The U.S. Morning Foods and Kashi segment posted internal net sales growth of 5.4 percent. The segment posted strong performance in both the cereal and toaster pastry businesses during the quarter. Internal net sales growth in the U.S. Snacks business was 0.3 percent; this growth, however, built on the strong five percent growth posted in the third quarter of last year. The U.S. Specialty segment posted third quarter internal net sales growth of 5.5 percent. The North America Other segment reported internal net sales growth of 5.2 percent as the result of good rates of growth in the Frozen Foods business. Including the impact of the recall, North America’s reported operating profit increased by 6.8 percent and internal operating profit decreased by 1.6 percent.

International

Kellogg International’s reported net sales increased to $1.3 billion, or by 14.8 percent from the third quarter of 2011; internal net sales increased by one percent. The Latin American business posted quarterly internal net sales growth of 3.6 percent. Internal net sales of the European business decreased by 2.5 percent, a sequential improvement over the performance posted earlier this year, as expected. Within this segment, the U.K. business posted increased internal net sales. The Asia Pacific segment posted internal net sales growth of 6.8 percent in the quarter as the result of good performance in Australia, South Africa, and India. Kellogg International’s reported third quarter 2012 operating profit declined by 2.7 percent; internal operating profit declined by 10.5 percent, due to results in Europe and a strong increase in investment in brand building in both Asia Pacific and Latin America.

Interest and Tax

Interest expense was $73 million in the third quarter. The effective tax rate was 28.8 percent.

Cash flow

Year-to-date cash flow, defined as cash from operating activities less capital expenditure, was $1,113 million through the end of the third quarter, a year-over-year increase of $236 million. This includes a working-capital benefit from the acquisition of Pringles and lower capital expenditure than in the comparable period of 2011.

                        Full-Year 2012 Guidance


The company reaffirmed its guidance for full-year internal net sales growth of between two and three percent. Due to the cost of last month’s recall, the company now expects that full-year internal operating profit will decline between four and six percent. The company also reaffirmed its guidance for as-reported earnings per share to be in a range between $3.18 and $3.30 per share, including the cost of the recall and the anticipated impact of the Pringles acquisition.

Bryant continued, "Our third quarter results reflect the continued progress we have made in our performance and are testament to the hard work of Kellogg’s employees around the world."

                        Conference Call / Webcast


Kellogg will host a conference call to discuss these results on November 1, 2012 at 9:30 a.m. Eastern Time. The conference call and accompanying presentation slides will be broadcast live over the Internet at http://investor.kelloggs.com. Analysts and institutional investors may participate in the Q&A session by dialing (888) 338-8373 in the U.S., and (973) 872-3000 outside of the U.S. Members of the media and the public are invited to attend in a listen-only mode. Rebroadcast information is available at http://investor.kelloggs.com.

                          About Kellogg Company


Driven to enrich and delight the world through foods and brands that matter, Kellogg Company (K) is the world’s leading producer of cereal, second largest producer of cookies and crackers and - through the May 2012 acquisition of the iconic Pringles(R) business - the world’s second largest savory snacks company. In addition, Kellogg is a leading producer of frozen foods. Every day, our well-loved brands - produced in 18 countries and marketed in more than 180 countries - nourish families so they can flourish and thrive. With 2011 sales of more than $13 billion, these brands include Cheez-It(R), Coco Pops(R), Corn Flakes(R), Eggo(R), Frosted Flakes(R), Kashi(R), Keebler(R), Kellogg’s(R), Mini-Wheats(R), Pop-Tarts(R), Pringles(R), Rice Krispies(R), Special K(R), and many more. To learn more about Kellogg Company, including our corporate responsibility initiatives and rich heritage, please visit www.kelloggcompany.com.

The Kellogg Company logo is available at http://www.globenewswire.com/newsroom/prs/?pkgid=3194

                  Forward-Looking Statements Disclosure


This news release contains, or incorporates by reference, "forward-looking statements" with projections concerning, among other things, the integration of the Pringles(R) business, the Company’s strategy, and the Company’s sales, earnings, margin, operating profit, costs and expenditures, interest expense, tax rate, capital expenditure, dividends, cash flow, debt reduction, share repurchases, costs, brand building, ROIC, working capital, growth, new products, innovation, cost reduction projects, and competitive pressures. Forward-looking statements include predictions of future results or activities and may contain the words "expects," "believes," "should," "will," "anticipates," "projects," "estimates," "implies," "can," or words or phrases of similar meaning.

The Company’s actual results or activities may differ materially from these predictions. The Company’s future results could also be affected by a variety of factors, including the ability to integrate the Pringles(R) business and the realization of the anticipated benefits from the acquisition in the amounts and at the times expected, the impact of competitive conditions; the effectiveness of pricing, advertising, and promotional programs; the success of innovation, renovation and new product introductions; the recoverability of the carrying value of goodwill and other intangibles; the success of productivity improvements and business transitions; commodity and energy prices; labor costs; disruptions or inefficiencies in supply chain; the availability of and interest rates on short-term and long-term financing; actual market performance of benefit plan trust investments; the levels of spending on systems initiatives, properties, business opportunities, integration of acquired businesses, and other general and administrative costs; changes in consumer behavior and preferences; the effect of U.S. and foreign economic conditions on items such as interest rates, statutory tax rates, currency conversion and availability; legal and regulatory factors including changes in food safety, advertising and labeling laws and regulations; the ultimate impact of product recalls; business disruption or other losses from war, terrorist acts or political unrest; and other items.

Forward-looking statements speak only as of the date they were made, and the Company undertakes no obligation to update them publicly.

  Kellogg Company and Subsidiaries
  CONSOLIDATED STATEMENT OF INCOME
  (millions, except per share data)


  -----------------------------------------------------------------------
                                                     Year-to-date period
                                   Quarter ended            ended

                                September  October   September    October
  (Results are unaudited)        29, 2012  1, 2011    29, 2012    1, 2011
  ----------------------------  ---------  -------  ------------  -------

  Net sales                        $3,720   $3,312       $10,634  $10,183

  Cost of goods sold                2,278    1,962         6,407    5,969

  Selling, general and
   administrative expense             963      886         2,728    2,635
  ----------------------------  ---------  -------  ------------  -------

  Operating profit                    479      464         1,499    1,579

  Interest expense                     73       58           195      178

  Other income (expense), net          11      (9)            31     (10)
  ----------------------------  ---------  -------  ------------  -------

  Income before income taxes          417      397         1,335    1,391
  Income taxes                        120      107           379      394

  Earnings (loss) from joint
   ventures                           (1)       --           (1)       --
  ----------------------------  ---------  -------  ------------  -------

  Net income                         $296     $290          $955     $997
  ----------------------------  ---------  -------  ------------  -------

  Net income (loss)
   attributable to
   noncontrolling interests            --       --            --      (2)
  ----------------------------  ---------  -------  ------------  -------

  Net income attributable to
   Kellogg Company                   $296     $290          $955     $999
  ----------------------------  ---------  -------  ------------  -------

  Per share amounts:
     Basic                           $.83     $.81         $2.67    $2.75
     Diluted                         $.82     $.80         $2.66    $2.73


  Dividends per share               $.440    $.430        $1.300   $1.240
  ----------------------------  ---------  -------  ------------  -------

  Average shares outstanding:

     Basic                            358      360           357      363
  ----------------------------  ---------  -------  ------------  -------

     Diluted                          359      363           359      365
  ----------------------------  ---------  -------  ------------  -------


  Actual shares outstanding at period end                    358      359
  ------------------------------------------------  ------------  -------


  Kellogg Company and Subsidiaries
  SELECTED OPERATING SEGMENT DATA


  (millions)
  -------------------------------------------------------------
                                           Year-to-date period
                         Quarter ended            ended

                      September  October   September    October
  (Results are           29,        1,         29,         1,
   unaudited)            2012     2011        2012       2011
  ------------------  ---------  -------  ------------  -------

  Net sales
     U.S. Morning
      Foods & Kashi        $946     $897        $2,826   $2,782
     U.S. Snacks            865      727         2,410    2,181
     U.S. Specialty         264      234           864      789
     North America
      Other                 388      359         1,125    1,060
     Europe                 685      585         1,836    1,840
     Latin America          292      274           836      816

     Asia Pacific           280      236           737      715
  ------------------  ---------  -------  ------------  -------

     Consolidated        $3,720   $3,312       $10,634  $10,183
  ------------------  ---------  -------  ------------  -------


  Operating profit
     U.S. Morning
      Foods & Kashi        $137     $134          $479     $491
     U.S. Snacks            116       94           351      329
     U.S. Specialty          62       64           188      185
     North America
      Other                  66       65           206      198
     Europe                  84       84           234      287
     Latin America           35       43           134      152

     Asia Pacific            29       23            79       79
  ------------------  ---------  -------  ------------  -------
     Total
      Reportable
      Segments              529      507         1,671    1,721

     Corporate             (50)     (43)         (172)    (142)
  ------------------  ---------  -------  ------------  -------

     Consolidated          $479     $464        $1,499   $1,579
  ------------------  ---------  -------  ------------  -------


  -------------------------------------------------------------


  Kellogg Company and Subsidiaries
  CONSOLIDATED STATEMENT OF CASH FLOWS
  (millions)


  ----------------------------------------------------------
                                        Year-to-date period
                                               ended

                                        September    October
                                            29,         1,
  (unaudited)                              2012       2011
  -----------------------------------  ------------  -------

  Operating activities
  Net income                                   $955     $997
  Adjustments to reconcile net income
   to
  operating cash flows:
   Depreciation and amortization                302      270
   Deferred income taxes                       (40)      (2)
   Other                                         57      133
  Postretirement benefit plan
   contributions                               (43)    (187)

  Changes in operating assets and
   liabilities                                  144       58
  -----------------------------------  ------------  -------


  -----------------------------------

  Net cash provided by operating
   activities                                 1,375    1,269
  -----------------------------------  ------------  -------

  Investing activities
  Additions to properties                     (262)    (392)
  Acquisitions, net of cash acquired        (2,674)       --

  Other                                           8       11
  -----------------------------------  ------------  -------


  Net cash used in investing
   activities                               (2,928)    (381)
  -----------------------------------  ------------  -------

  Financing activities
  Net issuances of notes payable                112      689
  Issuances of long-term debt                 1,727      397
  Reductions of long-term debt                   --    (946)
  Net issuances of common stock                  87      265
  Common stock repurchases                     (63)    (693)
  Cash dividends                              (464)    (452)

  Other                                         (2)       10
  -----------------------------------  ------------  -------


  Net cash provided by (used in)
   financing activities                       1,397    (730)
  -----------------------------------  ------------  -------


  Effect of exchange rate changes on
   cash and cash equivalents                      1     (20)
  -----------------------------------  ------------  -------

  Increase (decrease) in cash and
   cash equivalents                           (155)      138

  Cash and cash equivalents at
   beginning of period                          460      444
  -----------------------------------  ------------  -------


  Cash and cash equivalents at end of
   period                                      $305     $582
  -----------------------------------  ------------  -------



  ----------------------------------------------------------
  Supplemental financial data:

  Cash Flow (operating cash flow less
   property additions) (a)                   $1,113     $877


  ----------------------------------------------------------

  (a) We use this non-GAAP measure of cash flow to focus
   management and investors on the amount of cash available
   for debt reduction, dividend distributions, acquisition
   opportunities, and share repurchase.


  Kellogg Company and Subsidiaries
  CONSOLIDATED BALANCE SHEET
  (millions, except per share data)


  ----------------------------------------------------
                                  September   December
                                     29,         31,
                                    2012        2011

                                 (unaudited)     *
  -----------------------------  -----------  --------

  Current assets
  Cash and cash equivalents             $305      $460
  Accounts receivable, net             1,414     1,188
  Inventories:
     Raw materials and supplies          292       247
     Finished goods and
      materials in process               987       885
  Deferred income taxes                  172       149

  Other prepaid assets                   136        98
  -----------------------------  -----------  --------

  Total current assets                 3,306     3,027

  Property, net of accumulated
   depreciation
   of $5,132 and $4,847                3,599     3,281
  Goodwill                             5,025     3,623
  Other intangibles, net of
   accumulated amortization
   of $50 and $49                      2,255     1,454
  Pension                                233       150

  Other assets                           436       366
  -----------------------------  -----------  --------


  Total assets                       $14,854   $11,901
  -----------------------------  -----------  --------

  Current liabilities
  Current maturities of
   long-term debt                     $1,510      $761
  Notes payable                          362       234
  Accounts payable                     1,338     1,189
  Accrued advertising and
   promotion                             533       410
  Accrued income taxes                    16        66
  Accrued salaries and wages             250       242

  Other current liabilities              505       411
  -----------------------------  -----------  --------

  Total current liabilities            4,514     3,313

  Long-term debt                       6,065     5,037
  Deferred income taxes                  643       637
  Pension liability                      564       560
  Nonpension postretirement
   benefits                              199       188
  Other liabilities                      431       404

  Commitments and contingencies

  Equity
  Common stock, $.25 par value           105       105
  Capital in excess of par
   value                                 553       522
  Retained earnings                    7,196     6,721
  Treasury stock, at cost            (3,095)   (3,130)

  Accumulated other
   comprehensive income (loss)       (2,323)   (2,458)
  -----------------------------  -----------  --------

  Total Kellogg Company equity         2,436     1,760


  Noncontrolling interests                 2         2
  -----------------------------  -----------  --------


  Total equity                         2,438     1,762
  -----------------------------  -----------  --------


  Total liabilities and equity       $14,854   $11,901
  -----------------------------  -----------  --------
  * Condensed from audited financial statements.


  Kellogg Company and Subsidiaries
   Analysis of net sales and operating profit performance


  Third quarter of 2012 versus 2011
  ----------------------------------------------------------------------------------------------------------------------
                           U.S.
                          Morning                       North
                           Foods    U.S.       U.S.    America    North              Latin    Asia     Corp-    Consoli-

  (dollars in millions)   & Kashi   Snacks  Specialty   Other    America    Europe  America  Pacific   orate     dated
  ----------------------  -------  -------  ---------  -------  ---------  -------  -------  -------  -------  ---------

  2012 net sales            $ 946    $ 865      $ 264    $ 388    $ 2,463    $ 685    $ 292    $ 280     $ --    $ 3,720
  ----------------------  -------  -------  ---------  -------  ---------  -------  -------  -------  -------  ---------

  2011 net sales            $ 897    $ 727      $ 234    $ 359    $ 2,217    $ 585    $ 274    $ 236     $ --    $ 3,312
  ----------------------  -------  -------  ---------  -------  ---------  -------  -------  -------  -------  ---------
  % change - 2012 vs. 2011:
   Volume (tonnage) (a)                                               .5%    -2.2%    -3.5%     9.0%       --        .1%

   Pricing/mix                                                       3.2%     -.3%     7.1%    -2.2%       --       2.7%
  ----------------------  -------  -------  ---------  -------  ---------  -------  -------  -------  -------  ---------
  Subtotal - internal
   business (b)              5.4%      .3%       5.5%     5.2%       3.7%    -2.5%     3.6%     6.8%       --       2.8%
   Acquisitions (c)           --%    18.7%       7.4%     3.2%       7.4%    25.7%     6.6%    18.4%       --      11.3%
   Dispositions (d)           --%      --%        --%      --%        --%      --%      --%    -2.8%       --       -.2%

   Foreign currency
    impact                    --%      --%        --%     -.2%        --%    -6.0%    -3.6%    -3.9%       --      -1.6%
  ----------------------  -------  -------  ---------  -------  ---------  -------  -------  -------  -------  ---------

  Total change               5.4%    19.0%      12.9%     8.2%      11.1%    17.2%     6.6%    18.5%       --      12.3%
  ----------------------  -------  -------  ---------  -------  ---------  -------  -------  -------  -------  ---------


  ----------------------------------------------------------------------------------------------------------------------
                           U.S.
                          Morning                       North
                           Foods    U.S.       U.S.    America    North              Latin    Asia     Corp-    Consoli-

  (dollars in millions)   & Kashi   Snacks  Specialty   Other    America    Europe  America  Pacific   orate     dated
  ----------------------  -------  -------  ---------  -------  ---------  -------  -------  -------  -------  ---------

  2012 operating profit     $ 137    $ 116       $ 62     $ 66      $ 381     $ 84     $ 35     $ 29   $ (50)      $ 479
  ----------------------  -------  -------  ---------  -------  ---------  -------  -------  -------  -------  ---------

  2011 operating profit     $ 134     $ 94       $ 64     $ 65      $ 357     $ 84     $ 43     $ 23   $ (43)      $ 464
  ----------------------  -------  -------  ---------  -------  ---------  -------  -------  -------  -------  ---------
  % change - 2012 vs. 2011:
   Internal business (b)     2.7%    -3.0%      -8.6%    -1.4%      -1.6%    -7.7%   -16.7%    -3.4%    -6.1%      -4.9%
   Acquisitions (c)           --%    33.5%       5.5%     3.2%      10.4%    19.1%     2.0%    27.3%    -6.4%      12.4%
   Dispositions (d)           --%      --%        --%      --%        --%      --%      --%     7.9%      --%        .4%
   Integration impact
    (e)                       --%    -7.8%        --%      --%      -2.1%    -7.9%     -.8%    -2.6%    -7.8%      -3.9%

   Foreign currency
    impact                   -.1%      --%        --%      --%        .1%    -4.0%     -.6%     -.8%      --%       -.8%
  ----------------------  -------  -------  ---------  -------  ---------  -------  -------  -------  -------  ---------

  Total change               2.6%    22.7%      -3.1%     1.8%       6.8%     -.5%   -16.1%    28.4%   -20.3%       3.2%
  ----------------------  -------  -------  ---------  -------  ---------  -------  -------  -------  -------  ---------

  (a) We measure the volume impact (tonnage) on revenues based on the stated weight of our product shipments.
  (b) Internal net sales and operating profit growth for 2012, exclude the impact of acquisitions, divestitures,
   integration costs and impact of currency. Internal net sales and operating profit growth are non-GAAP financial
   measures which are reconciled to the directly comparable measures in accordance with U.S. GAAP within these tables.
  (c) Impact of results for the quarter ended September 29, 2012 from the acquisition of Pringles.
  (d) Impact of results for the quarter ended September 29, 2012 from the divestiture of Navigable Foods.
  (e) Includes impact of integration costs associated with the Pringles acquisition.


  Kellogg Company and Subsidiaries
   Analysis of net sales and operating profit performance


  Year-to-date 2012 versus 2011
  ----------------------------------------------------------------------------------------------------------------------
                   U.S.
                 Morning
                  Foods       U.S.       U.S.      North      North                Latin    Asia     Corp-     Consoli-

  (dollars in                                     America
   millions)     & Kashi    Snacks    Specialty    Other     America    Europe    America  Pacific   orate       dated
  ------------  ---------  ---------  ---------  ---------  ---------  ---------  -------  -------  --------  ----------

  2012 net
   sales          $ 2,826    $ 2,410      $ 864    $ 1,125    $ 7,225    $ 1,836    $ 836    $ 737      $ --    $ 10,634
  ------------  ---------  ---------  ---------  ---------  ---------  ---------  -------  -------  --------  ----------

  2011 net
   sales          $ 2,782    $ 2,181      $ 789    $ 1,060    $ 6,812    $ 1,840    $ 816    $ 715      $ --    $ 10,183
  ------------  ---------  ---------  ---------  ---------  ---------  ---------  -------  -------  --------  ----------
  % change - 2012 vs.
   2011:
   Volume
    (tonnage)
    (a)                                                         -1.0%      -6.1%    -2.7%     3.9%        --       -1.8%

   Pricing/mix                                                   4.0%        .6%     8.6%    -1.8%        --        3.5%
  ------------  ---------  ---------  ---------  ---------  ---------  ---------  -------  -------  --------  ----------
  Subtotal -
   internal
   business
   (b)               1.6%       2.2%       6.7%       5.8%       3.0%      -5.5%     5.9%     2.1%        --        1.7%
   Acquisition
   s (c)              --%       8.3%       2.9%       1.4%       3.2%      10.9%     2.4%     8.0%        --        4.9%
   Disposition
   s (d)              --%        --%        --%        --%        --%        --%      --%    -3.3%        --        -.2%

   Foreign
    currency
    impact            --%        --%        --%      -1.1%       -.1%      -5.6%    -5.9%    -3.7%        --       -2.0%
  ------------  ---------  ---------  ---------  ---------  ---------  ---------  -------  -------  --------  ----------

  Total change       1.6%      10.5%       9.6%       6.1%       6.1%       -.2%     2.4%     3.1%        --        4.4%
  ------------  ---------  ---------  ---------  ---------  ---------  ---------  -------  -------  --------  ----------


  ----------------------------------------------------------------------------------------------------------------------
                   U.S.
                 Morning
                  Foods       U.S.       U.S.      North      North                Latin    Asia     Corp-     Consoli-

  (dollars in                                     America
   millions)     & Kashi    Snacks    Specialty    Other     America    Europe    America  Pacific   orate       dated
  ------------  ---------  ---------  ---------  ---------  ---------  ---------  -------  -------  --------  ----------

  2012
   operating
   profit           $ 479      $ 351      $ 188      $ 206    $ 1,224      $ 234    $ 134     $ 79   $ (172)     $ 1,499
  ------------  ---------  ---------  ---------  ---------  ---------  ---------  -------  -------  --------  ----------

  2011
   operating
   profit           $ 491      $ 329      $ 185      $ 198    $ 1,203      $ 287    $ 152     $ 79   $ (142)     $ 1,579
  ------------  ---------  ---------  ---------  ---------  ---------  ---------  -------  -------  --------  ----------
  % change - 2012 vs.
   2011:
   Internal
    business
    (b)             -2.6%      -2.6%      -1.1%       4.5%      -1.2%     -16.3%    -7.4%   -11.4%     -2.1%       -5.4%
   Acquisition
   s (c)              --%      11.9%       2.7%       1.1%       3.9%       6.1%      .6%     7.9%     -2.1%        4.3%
   Disposition
   s (d)              --%        --%        --%        --%        --%        --%      --%     6.7%       --%         .4%
   Integration
    impact (e)        --%      -2.6%        --%        --%       -.7%      -4.9%     -.3%    -1.8%    -17.8%       -3.2%

   Foreign
    currency
    impact            .1%        --%        --%      -1.3%       -.3%      -3.5%    -4.4%     -.7%       --%       -1.2%
  ------------  ---------  ---------  ---------  ---------  ---------  ---------  -------  -------  --------  ----------

  Total change      -2.5%       6.7%       1.6%       4.3%       1.7%     -18.6%   -11.5%      .7%    -22.0%       -5.1%
  ------------  ---------  ---------  ---------  ---------  ---------  ---------  -------  -------  --------  ----------

  (a) We measure the volume impact (tonnage) on revenues based on the stated weight of our product shipments.
  (b) Internal net sales and operating profit growth for 2012, exclude the impact of acquisitions, divestitures,
   transaction and integration costs and impact of currency. Internal net sales and operating profit growth are non-GAAP
   financial measures which are reconciled to the directly comparable measures in accordance with U.S. GAAP within these
   tables.
  (c) Impact of results for the year-to-date period ended September 29, 2012 from the acquisition of Pringles.
  (d) Impact of results for the year-to-date period ended September 29, 2012 from the divestiture of Navigable Foods.
  (e) Includes impact of transaction and integration costs associated with the Pringles acquisition.


  Kellogg Company and Subsidiaries
  Up-Front Costs*
  $ millions


                                                          Year-to-date period ended September
                       Quarter ended September 29, 2012                29, 2012
                      ---------------------------------  ------------------------------------

                                    Selling,                              Selling,
                       Cost of    general and               Cost of     general and
                        goods    administrative           goods sold   administrative
                       sold (a)     expense       Total       (a)         expense       Total
  ------------------  ---------  --------------  ------  ------------  --------------  ------
  2012
   U.S. Morning
    Foods & Kashi           $ 3             $ 1     $ 4           $ 7             $ 4    $ 11
   U.S. Snacks                2               2       4             4               6      10
   U.S. Specialty            --              --      --            --               1       1
   North America
    Other                     2              --       2             2               1       3
   Europe                    --              --      --             3              --       3
   Latin America             --              --      --            --              --      --
   Asia Pacific              --               1       1            --               1       1

   Corporate                 --              --      --            --              --      --
                      ---------  --------------  ------  ------------  --------------  ------

     Total                  $ 7             $ 4    $ 11          $ 16            $ 13    $ 29
  ------------------  ---------  --------------  ------  ------------  --------------  ------


                                                         Year-to-date period ended October 1,
                        Quarter ended October 1, 2011                    2011
                      ---------------------------------  ------------------------------------

                                    Selling,                              Selling,
                       Cost of    general and               Cost of     general and
                        goods    administrative           goods sold   administrative
                       sold (a)     expense       Total       (a)         expense       Total
  ------------------  ---------  --------------  ------  ------------  --------------  ------
  2011
   U.S. Morning
    Foods & Kashi          $ --             $ 1     $ 1           $ 6             $ 3     $ 9
   U.S. Snacks                2               8      10             5              15      20
   U.S. Specialty            --              --      --            --               1       1
   North America
    Other                     1              --       1             3              --       3
   Europe                     4              --       4            12              --      12
   Latin America             --              --      --            --               1       1
   Asia Pacific              --              --      --             2              --       2

   Corporate                 --              --      --            --              --      --
                      ---------  --------------  ------  ------------  --------------  ------

     Total                  $ 7             $ 9    $ 16          $ 28            $ 20    $ 48
  ------------------  ---------  --------------  ------  ------------  --------------  ------


  -------------------------------------------------------------------------------------------
  2012 Variance - better(worse)
   than 2011
   U.S. Morning
    Foods & Kashi         $ (3)            $ --   $ (3)         $ (1)           $ (1)   $ (2)
   U.S. Snacks               --               6       6             1               9      10
   U.S. Specialty            --              --      --            --              --      --
   North America
    Other                   (1)              --     (1)             1             (1)      --
   Europe                     4              --       4             9              --       9
   Latin America             --              --      --            --               1       1
   Asia Pacific              --             (1)     (1)             2             (1)       1

   Corporate                 --              --      --            --              --      --
                      ---------  --------------  ------  ------------  --------------  ------

     Total                 $ --             $ 5     $ 5          $ 12             $ 7    $ 19
  ------------------  ---------  --------------  ------  ------------  --------------  ------

  * Up-front costs are charges incurred by the Company which will result in future cash
   savings and/or reduced depreciation.
  (a) Includes expense associated with capital projects across our supply chain network
   incurred primarily in North America.


  Kellogg Company and Subsidiaries
  Transaction and Integration Costs*
  $ millions


                           Quarter ended September 29, 2012             Year-to-date period ended September 29, 2012
                   ------------------------------------------------  ---------------------------------------------------

                                 Selling,                                             Selling,
                    Cost of    general and                                          general and
                     goods    administrative       Other                Cost of    administrative       Other
                      sold       expense      Income/Expense  Total   goods sold      expense      Income/Expense  Total
  ---------------  ---------  --------------  --------------  -----  ------------  --------------  --------------  -----
  2012
   U.S. Snacks          $ --             $ 8            $ --    $ 8          $ --             $ 9            $ --    $ 9
   Europe                  1               6              --      7             1              13              --     14
   Asia Pacific           --              --              --     --            --               1              --      1

   Corporate              --               3              --      3            --              25               5     30
                   ---------  --------------  --------------  -----  ------------  --------------  --------------  -----

     Total               $ 1            $ 17            $ --   $ 18           $ 1            $ 48             $ 5   $ 54
  ---------------  ---------  --------------  --------------  -----  ------------  --------------  --------------  -----

  * Transaction and integration costs are charges incurred by the Company as a direct result of the work performed for
   the acquisition of the Pringles business. No transaction costs were incurred during the quarter ended September 29,
   2012.

This news release was distributed by GlobeNewswire, www.globenewswire.com

SOURCE: Kellogg Company

(Logo: http://media.primezone.com/cache/7708/int/3596.gif)

CONTACT: Analyst Contact:
Simon Burton, CFA  (269) 961-6636
Media Contact:
Kris Charles  (269) 961-3799
      Follow EarningsWhispers' RSS Feed  Follow EarningsWhispers on Twitter  Follow EarningsWhispers on Facebook
Get Whisper

Get More Whispers
EarningsWhispers is the most trusted source for real earnings expectations - relied on by more people than any other earnings-dedicated web site
The Wall Street Journal says EarningsWhispers is the only provider of real whisper numbers from securities analysts
A Bloomberg News study found EarningsWhispers to be the most accurate source of earnings expectations
Multiple independent academic studies show trading on EarningsWhispers' data significantly outperforms the overall market
Barron's said EarningsWhispers is their favorite source for earnings information