Attached files

file filename
EX-99.3 - EX-99.3 - Corteva, Inc.q120earningspresentation.htm
EX-99.1 - EX-99.1 - Corteva, Inc.a0506201q2020earningsrel.htm
8-K - 8-K - Corteva, Inc.a331208kenr.htm
A- 1
Corteva, Inc.
Consolidated Statements of Operations
(Dollars in millions, except per share amounts)


 
 
 
 
 
Three Months Ended March 31,
 
2020
 
2019
Net sales
$
3,956

 
$
3,396

Cost of goods sold
2,269

 
2,211

Research and development expense
280

 
299

Selling, general and administrative expenses
757

 
735

Amortization of intangibles
163

 
101

Restructuring and asset related charges - net
70

 
61

Integration and separation costs

 
212

Other income - net
1

 
31

Interest expense
10

 
59

Income (loss) from continuing operations before income taxes
408


(251
)
Provision for (benefit from) income taxes on continuing operations
127

 
(67
)
Income (loss) from continuing operations after income taxes
281


(184
)
Income from discontinued operations after income taxes
1

 
360

 
 
 
 
Net income
282

 
176

 
 
 
 
Net income attributable to noncontrolling interests
10

 
12

 
 
 
 
Net income attributable to Corteva
$
272

 
$
164

 
 
 
 
Basic earnings per share of common stock:
 
 
 
Basic earnings (loss) per share of common stock from continuing operations
$
0.36

 
$
(0.26
)
Basic earnings per share of common stock from discontinued operations

 
0.48

Basic earnings per share of common stock
$
0.36

 
$
0.22

 
 
 
 
Diluted earnings per share of common stock:
 
 
 
Diluted earnings (loss) per share of common stock from continuing operations
$
0.36

 
$
(0.26
)
Diluted earnings per share of common stock from discontinued operations

 
0.48

Diluted earnings per share of common stock
$
0.36

 
$
0.22

 
 
 
 
Average number of shares outstanding used in earnings per share (EPS) calculation (in millions)1
 
 
 
  Basic
749.9

 
749.4

  Diluted
752.5

 
749.4

1.
On June 1, 2019, DuPont de Nemours, Inc. ("DuPont") distributed 748,815,000 shares of Corteva, Inc. common stock to holders of its common stock. Basic and diluted (loss) earnings per common share for the three months ended March 31, 2019 were calculated using the shares distributed on June 1, 2019 plus 582,000 of additional shares in which accelerated vesting conditions have been met.





A- 2
Corteva, Inc.
Condensed Consolidated Balance Sheets
(Dollars in millions, except per share amounts)

 
 
March 31, 2020
 
December 31, 2019
 
March 31, 2019
Assets
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
Cash and cash equivalents
 
$
1,963

 
$
1,764

 
$
1,759

Marketable securities
 
10

 
5

 
5

Accounts and notes receivable, net
 
6,775

 
5,528

 
6,507

Inventories
 
4,401

 
5,032

 
5,019

Other current assets
 
1,530

 
1,190

 
1,318

Assets of discontinued operations - current
 

 

 
9,453

Total current assets
 
14,679

 
13,519

 
24,061

Investment in nonconsolidated affiliates
 
64


66


77

Property, plant and equipment, net of accumulated depreciation March 31, 2020 - $3,406 ; December 31, 2019 - $3,326 and March 31, 2019 - $2,970
 
4,358


4,546


4,521

Goodwill
 
10,027


10,229


10,203

Other intangible assets
 
11,241


11,424


11,961

Deferred income taxes
 
273


287


294

Other assets
 
2,336


2,326


2,368

Assets of discontinued operations - noncurrent
 




56,617

Total Assets
 
$
42,978

 
$
42,397

 
$
110,102

 
 
 
 
 
 
 
Liabilities and Equity
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
Short-term borrowings and finance lease obligations
 
$
1,996


$
7


$
3,201

Accounts payable
 
3,021


3,702


3,120

Income taxes payable
 
143


95


195

Accrued and other current liabilities
 
4,039


4,434


4,061

Liabilities of discontinued operations - current
 




3,501

Total current liabilities
 
9,199

 
8,238

 
14,078

Long-Term Debt
 
614


115


6,297

Other Noncurrent Liabilities
 








Deferred income tax liabilities
 
911


920


1,523

Pension and other post employment benefits - noncurrent
 
6,186


6,377


5,554

Other noncurrent obligations
 
1,989


2,192


2,064

Liabilities of discontinued operations - noncurrent
 




5,512

Total noncurrent liabilities
 
9,700

 
9,604

 
20,950

 
 
 
 
 
 
 
Commitments and contingent liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
Stockholders' equity
 
 
 
 
 
 
Common stock, $0.01 par value; 1,666,667,000 shares authorized;
issued at March 31, 2020 - 748,369,000; and December 31, 2019 - 748,577,000
 
7


7




Additional paid-in capital
 
27,906


27,997




Divisional equity
 






78,005

Accumulated deficit
 
(155
)

(425
)



Accumulated other comprehensive loss
 
(3,933
)

(3,270
)

(3,434
)
Total Corteva stockholders' equity
 
23,825

 
24,309


74,571

Noncontrolling interests
 
254


246


503

Total equity
 
24,079

 
24,555

 
75,074

Total Liabilities and Equity
 
$
42,978

 
$
42,397

 
$
110,102



A- 3
Corteva, Inc.
Condensed Consolidated Statement of Cash Flows
(Dollars in millions, except per share amounts)


 
Three Months Ended
March 31,
 
2020
 
20191
Operating activities
 
 
 
 
 
 
 
Net income
$
282

 
$
176

Adjustments to reconcile net income to cash used for operating activities:

 

Depreciation and amortization
283

 
726

Provision for (benefit from) deferred income tax
26

 
(220
)
Net periodic pension benefit
(102
)
 
(75
)
Pension contributions
(28
)
 
(50
)
Net loss (gain) on sales of property, businesses, consolidated companies, and investments
46

 
(65
)
Restructuring and asset related charges - net
70

 
106

Amortization of inventory step-up

 
205

Other net loss
138

 
92

Changes in operating assets and liabilities - net
(2,645
)
 
(2,436
)
Cash used for operating activities
(1,930
)

(1,541
)
Investing activities
 
 
 
Capital expenditures
(128
)

(663
)
Proceeds from sales of property, businesses, and consolidated companies - net of cash divested
11

 
125

Proceeds from sales of ownership interests in nonconsolidated affiliates

 
21

Purchases of investments
(67
)
 
(16
)
Proceeds from sales and maturities of investments
58

 
36

Other investing activities - net
(4
)
 
(5
)
Cash used for investing activities
(130
)
 
(502
)
Financing activities
 
 
 
Net change in borrowings (less than 90 days)
1,619

 
814

Proceeds from debt
875

 
1,000

Payments on debt
(1
)
 
(284
)
Repurchase of common stock
(50
)
 

Proceeds from exercise of stock options
14

 
35

Dividends paid to stockholders
(97
)
 

Distributions to DowDuPont

 
(317
)
Contributions from Dow

 
88

Other financing activities
(16
)
 
(24
)
Cash provided by financing activities
2,344

 
1,312

Effect of exchange rate changes on cash, cash equivalents and restricted cash
(117
)
 
20

Increase (decrease) in cash, cash equivalents and restricted cash
167

 
(711
)
Cash, cash equivalents and restricted cash at beginning of period
2,173

 
5,024

Cash, cash equivalents and restricted cash at end of period
$
2,340

 
$
4,313


1.
The cash flows for the three months ended March 31, 2019 includes cash flows of historical DuPont's ECP and Specialty Products businesses.


A- 4
Corteva, Inc.
Pro Forma Consolidated Statements of Operations1 
(Dollars in millions, except per share amounts)

 
 
 
 
 
Three Months Ended March 31,
 
2020
 
20192
Net sales
$
3,956

 
$
3,396

Cost of goods sold
2,269

 
2,022

Research and development expense
280

 
299

Selling, general and administrative expenses
757

 
738

Amortization of intangibles
163


101

Restructuring and asset related charges - net
70

 
61

Integration costs

 
100

Other income - net
1

 
31

Interest expense
10


14

Income from continuing operations before income taxes
408


92

Provision for (benefit from) income taxes on continuing operations
127


(20
)
Income from continuing operations after income taxes
281


112

 
 
 
 
Net income from continuing operations attributable to noncontrolling interests
10


8

 
 
 
 
Net income from continuing operations attributable to Corteva
$
271


$
104

 
 
 
 
Basic earnings per share of common stock from continuing operations
$
0.36

 
$
0.14

 
 
 

Diluted earnings per share of common stock from continuing operations
$
0.36


$
0.14

 
 
 
 
Average number of shares outstanding used in earnings per share (EPS) calculation (in millions) 3
 
 
 
  Basic
749.9

 
749.4

  Diluted
752.5


749.4


1.
See Article 11 Pro Forma Combined Statement of Operations on page A-13.
2.
Period is presented on a Pro Forma Basis, prepared in accordance with Article 11 of Regulation S-X.
3.
On June 1, 2019, DuPont distributed 748,815,000 shares of Corteva, Inc. common stock to holders of its common stock. Basic and diluted (loss) earnings per common share for the three months ended March 31, 2019 were calculated using the shares distributed on June 1, 2019 plus 582,000 of additional shares in which accelerated vesting conditions have been met.





A- 5
Corteva, Inc.
Consolidated Segment Information
(Dollars in millions, except per share amounts)


 
 
Three Months Ended
March 31,
SEGMENT NET SALES - SEED
 
2020
 
2019
    Corn
 
$
1,864

 
$
1,468

    Soybean
 
181

 
131

    Other oilseeds
 
248

 
225

    Other
 
162

 
143

Seed
 
$
2,455

 
$
1,967

 
 
 
 
 
 
 
Three Months Ended
March 31,
SEGMENT NET SALES - CROP PROTECTION
 
2020
 
2019
    Herbicides
 
$
823

 
$
771

    Insecticides
 
378

 
377

    Fungicides
 
229

 
220

    Other
 
71

 
61

Crop Protection
 
$
1,501

 
$
1,429

 
 
 
 
 
 
 
Three Months Ended
March 31,
GEOGRAPHIC NET SALES - SEED
 
2020
 
2019
North America 1
 
$
1,290


$
913

EMEA 2
 
881


804

Latin America
 
216


178

Asia Pacific
 
68


72

Rest of World 3
 
1,165

 
1,054

Net Sales
 
$
2,455

 
$
1,967

 
 
 
 
 
 
 
Three Months Ended
March 31,
GEOGRAPHIC NET SALES - CROP PROTECTION
 
2020
 
2019
North America 1
 
$
475


$
479

EMEA 2
 
586


560

Latin America
 
218


187

Asia Pacific
 
222


203

Rest of World 3
 
1,026

 
950

Net Sales
 
$
1,501

 
$
1,429

 
 
 
 
 
1. Reflects U.S. & Canada
 
 
 
 
2. Reflects Europe, Middle East, and Africa
 
 
 
 
3. Reflects EMEA, Latin America, and Asia Pacific
 
 
 
 




A- 6
Corteva, Inc.
Reconciliation of Non-GAAP Measures
(Dollars in millions, except per share amounts)

 
 
Three Months Ended
March 31,
 
 
2020
 
2019
OPERATING EBITDA
 
As Reported
 
Pro Forma
Seed
 
$
581

 
$
325

Crop Protection
 
238

 
220

Corporate Expenses
 
(25
)
 
(27
)
Operating EBITDA (Non-GAAP)
 
$
794

 
$
518

 
 
 
 
 
 
 
Three Months Ended
March 31,
 
 
2020
 
2019
RECONCILIATION OF INCOME FROM CONTINUING OPERATIONS AFTER INCOME TAXES TO OPERATING EBITDA
 
As Reported
 
Pro Forma
Income from continuing operations after income taxes (GAAP)
 
$
281


$
112

Provision for (benefit from) income taxes on continuing operations
 
127


(20
)
Income from continuing operations before income taxes (GAAP)
 
408

 
92

Depreciation and amortization
 
283


258

Interest income
 
(18
)

(16
)
Interest expense
 
10


14

Exchange losses - net1
 
61


27

Non-operating benefits - net2
 
(73
)

(42
)
Significant items charge3
 
123


185

Operating EBITDA (Non-GAAP)
 
794


518


1.
Refer to page A-12 for pre-tax and after tax impacts of exchange losses - net.
2.
Non-operating benefits—net consists of non-operating pension and other post-employment benefit (OPEB) (benefits) costs, tax indemnification adjustments, environmental remediation and legal costs associated with legacy EID businesses and sites. Tax indemnification adjustments relate to changes in indemnification balances, as a result of the application of the terms of the Tax Matters Agreement, between Corteva and Dow and/or DuPont that are recorded by the company as pre-tax income or expense.
3.
Refer to page A-8 for pre-tax and after tax impacts of significant items.



A- 7
Corteva, Inc.
Reconciliation of Non-GAAP Measures
(Dollars in millions, except per share amounts)

PRICE - VOLUME - CURRENCY ANALYSIS
REGION
 
 
 
Q1 2020 vs. Q1 2019
Percent Change Due To:
 
Net Sales Change (GAAP)
Organic Change 1 (Non-GAAP) 
Local Price &
 
 
Portfolio /
 
$
%
$
%
Product Mix
Volume
Currency
Other
North America
$
373

27
 %
$
380

28
 %
2
 %
26
 %
 %
(1
)%
EMEA
103

8
 %
154

11
 %
2
 %
9
 %
(3
)%
 %
Latin America
69

19
 %
110

30
 %
11
 %
19
 %
(11
)%
 %
Asia Pacific
15

5
 %
28

10
 %
2
 %
8
 %
(3
)%
(2
)%
Rest of World
187

9
 %
292

15
 %
4
 %
11
 %
(5
)%
(1
)%
Total
$
560

16
 %
$
672

20
 %
3
 %
17
 %
(3
)%
(1
)%
 
 
 
 
 
 
 
 
 
SEED
 
 
 
 
 
 
 
 
 
Q1 2020 vs. Q1 2019
Percent Change Due To:
 
Net Sales Change (GAAP)
Organic Change 1 (Non-GAAP) 
Local Price &
 
 
Portfolio /
 
$
%
$
%
Product Mix
Volume
Currency
Other
North America
$
377

41
 %
$
375

41
 %
4
 %
37
 %
 %
 %
EMEA
77

10
 %
105

13
 %
3
 %
10
 %
(3
)%
 %
Latin America
38

21
 %
54

30
 %
16
 %
14
 %
(9
)%
 %
Asia Pacific
(4
)
(6
)%
(1
)
(2
)%
5
 %
(7
)%
(4
)%
 %
Rest of World
111

11
 %
158

15
 %
6
 %
9
 %
(4
)%
 %
Total
$
488

25
 %
$
533

27
 %
5
 %
22
 %
(2
)%
 %
 
 
 
 
 
 
 
 
 
CROP PROTECTION
 
Q1 2020 vs. Q1 2019
Percent Change Due To:
 
Net Sales Change (GAAP)
Organic Change 1 (Non-GAAP) 
Local Price &
 
 
Portfolio /
 
$
%
$
%
Product Mix
Volume
Currency
Other
North America
$
(4
)
(1
)%
$
5

1
 %
(4
)%
5
 %
 %
(2
)%
EMEA
26

5
 %
49

9
 %
 %
9
 %
(4
)%
 %
Latin America
31

17
 %
56

30
 %
6
 %
24
 %
(13
)%
 %
Asia Pacific
19

9
 %
30

14
 %
1
 %
13
 %
(2
)%
(3
)%
Rest of World
76

8
 %
135

14
 %
1
 %
13
 %
(5
)%
(1
)%
Total
$
72

5
 %
$
140

10
 %
 %
10
 %
(4
)%
(1
)%

1.
Organic sales is defined as price and volume and excludes currency and portfolio impacts.




A- 8
Corteva, Inc.
Significant Items
(Dollars in millions, except per share amounts)

SIGNIFICANT ITEMS BY SEGMENT (PRE-TAX)
 
 
 
 
Three Months Ended
March 31,
 
2020
 
2019
 
As Reported
 
Pro Forma
Seed
$
(10
)
 
$
(51
)
Crop Protection
(71
)
 
(23
)
Corporate
(42
)
 
(111
)
Total significant items before income taxes
$
(123
)

$
(185
)
 
 
 
 
SIGNIFICANT ITEMS - PRE-TAX, AFTER TAX, AND EPS IMPACTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pre-tax
 
After tax5
 
($ Per Share)
 
 
2020
 
2019
 
2020
 
2019
 
2020
 
2019
1st Quarter
As Reported

 
Pro Forma

 
As Reported

 
Pro Forma

 
As Reported

 
Pro Forma

Integration costs 1
$

 
$
(100
)
 
$

 
$
(16
)
 
$

 
$
(0.02
)
Restructuring and asset related charges, net 2
(70
)
 
(61
)
 
(57
)
 
(53
)
 
(0.08
)
 
(0.07
)
Loss on divestiture 3
(53
)
 
(24
)
 
(43
)
 
(24
)
 
(0.06
)
 
(0.03
)
Income tax items 4

 

 
(19
)
 

 
(0.02
)
 

1st Quarter - Total
$
(123
)
 
$
(185
)
 
$
(119
)
 
$
(93
)
 
$
(0.16
)
 
$
(0.12
)
 
 
 
 
 
 
 
 
 
 
 
 
 

1.
Integration costs include costs incurred to prepare for and close the Merger as well as post-Merger integration expenses.

The after tax charge for the first quarter of 2019 includes a net tax charge of $(32) related to U.S. state blended tax rate changes associated with the Internal Reorganizations and a tax benefit of $102 related to an internal legal entity restructuring associated with the Internal Reorganizations.

2.
First quarter 2020 included restructuring and asset related charges of $(70). This charge included a $(63) charge related to the Execute to Win Productivity Program, a $(10) charge related to non-cash accelerated prepaid royalty amortization expense related to Roundup Ready 2 Yield® and Roundup Ready 2 Xtend® herbicide tolerance traits, and a $3 asset related benefit associated with the DowDuPont Synergy Program.

First quarter 2019 included restructuring and asset related charges of $(61) primarily related to the DowDuPont Cost Synergy Program.

3.
First quarter 2020 included a loss of $(53) included in other income - net related to the expected sale of the La Porte site, for which the company signed an agreement during the quarter.

First quarter 2019 included a loss of $(24) included in other income - net related to DAS's sale of a joint venture related to synergy actions.

4.
First quarter 2020 included an after tax charge related to the impact of a state tax valuation allowance in the US based on a change in judgment about the realizability of a deferred tax asset.

5.
Unless specifically addressed in notes above, the income tax effect on significant items was calculated based upon the enacted tax laws and statutory income tax rates applicable in the tax jurisdiction(s) of the underlying non-GAAP adjustment.



A- 9
Corteva, Inc.
Reconciliation of Non-GAAP Measures
(Dollars in millions, except per share amounts)

Operating Earnings Per Share (Non-GAAP)
 
 
 
 
 
 
 
 
Operating earnings (loss) per share is defined as earnings per share from continuing operations – diluted, excluding non-operating benefits - net, amortization of intangibles (existing as of Separation), and significant items.
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
March 31,
 
 
2020
 
20192
 
2020
 
20192
 
 
$
 
$
 
EPS (diluted)
 
EPS (diluted)
Net income from continuing operations attributable to Corteva (GAAP)
 
$
271


$
104

 
$
0.36


$
0.14

Less: Non-operating benefits - net, after tax 1
 
57

 
31

 
0.08

 
0.04

Less: Amortization of intangibles (existing as of Separation), after tax
 
(114
)
 
(81
)
 
(0.15
)
 
(0.11
)
Less: Significant items charge, after tax
 
(119
)
 
(93
)
 
(0.16
)
 
(0.12
)
Operating Earnings (Non-GAAP)
 
$
447

 
$
247

 
$
0.59

 
$
0.33


1.
Non-operating benefits—net consists of non-operating pension and other post-employment benefit (OPEB) benefits (costs), tax indemnification adjustments, and environmental remediation and legal costs associated with legacy EID businesses and sites. Tax indemnification adjustments relate to changes in indemnification balances, as a result of the application of the terms of the Tax Matters Agreement, between Corteva and Dow and/or DuPont that are recorded by the company as pre-tax income or expense.
2.
Period is presented on a Pro Forma Basis, prepared in accordance with Article 11 of Regulation S-X.




A- 10
Corteva, Inc.
Operating EBITDA to Operating Earnings Per Share
(Dollars in millions, except per share amounts)


Operating EBITDA to Operating Earnings Per Share
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
March 31,
 
 
2020
 
2019
 
 
As Reported
 
Pro Forma
Operating EBITDA (Non-GAAP)1
 
$
794

 
$
518

Depreciation
 
(120
)
 
(157
)
Interest Income
 
18

 
16

Interest Expense
 
(10
)
 
(14
)
Provision for income taxes on continuing operations before significant items, non-operating benefits - net, amortization of intangibles (existing as of Separation), and exchange losses, net (Non-GAAP)1
 
(147
)
 
(75
)
Base income tax rate from continuing operations (Non-GAAP)1
 
21.6
%
 
20.7
%
Exchange losses - net, after tax2
 
(78
)
 
(33
)
Net income attributable to non-controlling interests
 
(10
)
 
(8
)
Operating Earnings (Non-GAAP)1
 
$
447

 
$
247

Diluted Shares (in millions)
 
752.5

 
749.4

Operating Earnings Per Share (Non-GAAP)1
 
$
0.59

 
$
0.33


1.
Refer to pages A-6, A-9, and A-11 for Non-GAAP reconciliations.
2.
Refer to page A-12 for pre-tax and after tax impacts of exchange gains (losses) - net.





A- 11
Corteva, Inc.
Reconciliation of Non-GAAP Measures
(Dollars in millions, except per share amounts)


Reconciliation of Base Income Tax Rate to Effective Income Tax Rate
Base income tax rate is defined as the effective income tax rate less the effect of exchange gains (losses), significant items, amortization of intangibles (existing as of Separation), and non-operating benefits - net.
 
 
 
 
 
Three Months Ended
March 31,
 
2020
 
2019
 
As Reported
 
Pro Forma
Income from continuing operations before income taxes (GAAP)
$
408

 
$
92

Add: Significant items - charge 1
123

 
185

           Non-operating benefits - net
(73
)

(42
)
           Amortization of intangibles (existing as of Separation)
163


101

Less: Exchange losses, net
(61
)

(27
)
Income from continuing operations before income taxes, significant items, non-operating benefits - net, amortization of intangibles (existing as of Separation), and exchange losses, net (Non-GAAP)
$
682

 
$
363

 
 
 
 
Provision for (benefit from) income taxes on continuing operations (GAAP)
$
127


$
(20
)
Add: Tax benefits on significant items charge1
4


92

          Tax expenses on non-operating benefits - net
(16
)

(11
)
          Tax benefits on amortization of intangibles (existing as of Separation)
49


20

          Tax expenses on exchange losses, net
(17
)

(6
)
Provision for income taxes on continuing operations before significant items, non-operating benefits - net, amortization of intangibles (existing as of Separation), and exchange losses, net (Non-GAAP)
$
147


$
75

 
 
 
 
Effective income tax rate (GAAP)
31.1
 %
 
(21.7
)%
Significant items, non-operating benefits, and amortization of intangibles (existing as of Separation) effect
(4.7
)%
 
45.8
 %
Tax rate from continuing operations before significant items, non-operating benefits - net, and amortization of intangibles (existing as of Separation)
26.4
 %
 
24.1
 %
Exchange losses, net effect
(4.8
)%
 
(3.4
)%
Base income tax rate from continuing operations (Non-GAAP)
21.6
 %

20.7
 %
 
 
 
 
1. See Significant Items table for further detail.




A- 12
Corteva, Inc.
(Dollars in millions, except per share amounts)


Exchange Gains/Losses
 
 
 
 
The company routinely uses foreign currency exchange contracts to offset its net exposures, by currency, related to the foreign currency-denominated monetary assets and liabilities. The objective of this program is to maintain an approximately balanced position in foreign currencies in order to minimize, on an after-tax basis, the effects of exchange rate changes on net monetary asset positions. The hedging program gains (losses) are largely taxable (tax deductible) in the United States (U.S.), whereas the offsetting exchange gains (losses) on the remeasurement of the net monetary asset positions are often not taxable (tax deductible) in their local jurisdictions. The net pre-tax exchange gains (losses) are recorded in other income (expense) - net and the related tax impact is recorded in provision for (benefit from) income taxes on continuing operations in the Consolidated Statements of Operations.
 
 
 
 
 
 
 
Three Months Ended
March 31,
 
 
2020
 
2019
Subsidiary Monetary Position Loss
 
 
 
 
Pre-tax exchange losses
 
$
(226
)
 
$
(10
)
Local tax benefits (expenses)
 
23

 
(10
)
Net after tax impact from subsidiary exchange losses
 
$
(203
)
 
$
(20
)
 
 
 
 
 
Hedging Program Gain (Loss)
 
 
 
 
Pre-tax exchange gains (losses)
 
$
165

 
$
(17
)
Tax (expenses) benefits
 
(40
)
 
4

Net after tax impact from hedging program exchange gains (losses)
 
$
125

 
$
(13
)
 
 
 
 
 
Total Exchange Loss
 
 
 
 
Pre-tax exchange losses
 
$
(61
)

$
(27
)
Tax expenses
 
(17
)

(6
)
Net after tax exchange losses
 
$
(78
)
 
$
(33
)
 
 
 
 
 
As shown above, the "Total Exchange Loss" is the sum of the "Subsidiary Monetary Position Loss" and the "Hedging Program Gain (Loss)."




A- 13
Corteva, Inc.
Article 11 Pro Forma Combined Statement of Operations
(Dollars in millions, except per share amounts)


 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
March 31, 2019
 
As Reported Corteva
 
Adjustments
 
Pro Forma Corteva
 
 
Merger1
 
Debt Retirement2
 
Separations Related3
 
Net sales
$
3,396

 
$

 
$

 
$

 
$
3,396

Cost of goods sold
2,211

 
(205
)
 

 
16

 
2,022

Research and development expense
299

 

 

 

 
299

Selling, general and administrative expenses
735

 

 

 
3

 
738

Amortization of intangibles
101

 

 

 

 
101

Restructuring and asset related charges - net
61

 

 

 

 
61

Integration and separation costs
212

 

 

 
(112
)
 
100

Other income - net
31

 

 

 

 
31

Interest expense
59

 

 
(45
)
 

 
14

(Loss) income from continuing operations before income taxes
(251
)
 
205

 
45

 
93

 
92

Benefit from income taxes on continuing operations
(67
)
 
36

 
10

 
1

 
(20
)
(Loss) income from continuing operations after income taxes
(184
)
 
169

 
35

 
92

 
112

Net income from continuing operations attributable to noncontrolling interests
8

 

 

 

 
8

 
 
 
 
 
 
 
 
 
 
Net (loss) income from continuing operations attributable to Corteva
$
(192
)
 
$
169

 
$
35

 
$
92

 
$
104

 
 
 
 
 
 
 
 
 
 
Basic (loss) earnings per share of common stock from continuing operations
$
(0.26
)
 
 
 
 
 
 
 
$
0.14

 
 
 
 
 
 
 
 
 

Diluted (loss) earnings per share of common stock from continuing operations
$
(0.26
)
 
 
 
 
 
 
 
$
0.14

 
 
 
 
 
 
 
 
 
 
Average number of shares outstanding used in earnings per share (EPS) calculation (in millions):
 
 
 
 
 
 
 
 
 
  Basic
749.4

 
 
 
 
 
 
 
749.4

  Diluted
749.4

 
 
 
 
 
 
 
749.4


1.
Related to the amortization of EID’s agriculture business’ inventory step-up recognized in connection with the Merger, as the incremental amortization is directly attributable to the Merger and will not have a continuing impact.
2.
Represents removal of interest expense related to the debt redemptions/repayments.
3.
Adjustments directly attributable to the separations and distributions of Corteva, Inc. include the following: removal of Telone® Soil Fumigant business (“Telone®”) results (as Telone® did not transfer to Corteva as part of the common control combination of DAS); impact from the distribution agreement entered into between Corteva and Dow that allows for Corteva to become the exclusive distributor of Telone® products for Dow; elimination of one-time transaction costs directly attributable to the Corteva Distribution; the impact of certain manufacturing, leasing and supply agreements entered into in connection with the Corteva Distribution; and the related tax impacts of these items.