Mead Johnson Nutrition 8-K Results of Operations and Financial Condition

Exhibit 99.1

MEAD JOHNSON NUTRITION COMPANY

SUPPLEMENTAL FINANCIAL INFORMATION

(Dollars in millions)

(UNAUDITED)

	2013								2012												2011
Net Sales	1Q		2Q		3Q		Nine Months Ended 9/30/13		1Q		2Q		3Q		Nine Months Ended 9/30/12		4Q		Total Year		Total Year
Reportable Segments as Previously Reported:
Asia/Latin America	$	755.3	$	757.4	$	768.0	$	2,280.7	$	707.3	$	702.0	$	646.7	$	2,056.0	$	663.5	$	2,719.5	$	2,447.2
North America/Europe	282.6		297.9		278.8		859.3		279.3		310.3		274.6		864.2		317.6		1,181.8		1,229.8
Corporate & Others	—		—		—		—		—		—		—		—		—		—		—
Total	$	1,037.9	$	1,055.3	$	1,046.8	$	3,140.0	$	986.6	$	1,012.3	$	921.3	$	2,920.2	$	981.1	$	3,901.3	$	3,677.0
New Reportable Segments:
Asia	$	554.2	$	534.2	$	546.7	$	1,635.1	$	548.5	$	513.7	$	447.4	$	1,509.6	$	457.4	$	1,967.0	$	1,827.8
Latin America	201.1		223.2		221.3		645.6		158.8		188.3		199.3		546.4		206.1		752.5		619.4
North America/Europe	282.6		297.9		278.8		859.3		279.3		310.3		274.6		864.2		317.6		1,181.8		1,229.8
Corporate & Others	—		—		—		—		—		—		—		—		—		—		—
Total	$	1,037.9	$	1,055.3	$	1,046.8	$	3,140.0	$	986.6	$	1,012.3	$	921.3	$	2,920.2	$	981.1	$	3,901.3	$	3,677.0

	2013												2012																		2011
Earnings Before Interest and Income Taxes (EBIT)	1Q			2Q			3Q			Nine Months Ended 9/30/13			1Q			2Q			3Q			Nine Months Ended 9/30/12			4Q			Total Year			Total Year
Reportable Segments as Previously Reported:
Asia/Latin America	$	268.4		$	239.6		$	262.0		$	770.0		$	280.9		$	239.9		$	193.1		$	713.9		$	187.4		$	901.3		$	811.6
North America/Europe	51.3			73.4			63.0			187.7			31.8			72.2			53.2			157.2			88.9			246.1			308.4
Corporate & Others	(70.6		)	(81.4		)	(86.3		)	(238.3		)	(63.9		)	(63.8		)	(63.1		)	(190.8		)	(86.6		)	(277.4		)	(345.9		)
Total	$	249.1		$	231.6		$	238.7		$	719.4		$	248.8		$	248.3		$	183.2		$	680.3		$	189.7		$	870.0		$	774.1
New Reportable Segments:
Asia	$	221.4		$	192.0		$	199.5		$	612.9		$	242.2		$	202.7		$	146.3		$	591.2		$	134.1		$	725.3		$	672.5
Latin America	47.0			47.6			62.5			157.1			38.7			37.2			46.8			122.7			53.3			176.0			139.1
North America/Europe	51.3			73.4			63.0			187.7			31.8			72.2			53.2			157.2			88.9			246.1			308.4
Corporate & Others	(70.6		)	(81.4		)	(86.3		)	(238.3		)	(63.9		)	(63.8		)	(63.1		)	(190.8		)	(86.6		)	(277.4		)	(345.9		)
Total	$	249.1		$	231.6		$	238.7		$	719.4		$	248.8		$	248.3		$	183.2		$	680.3		$	189.7		$	870.0		$	774.1