coke-8k_20170308.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of Earliest Event Reported):

March 8, 2017

 

COCA-COLA BOTTLING CO. CONSOLIDATED

(Exact name of registrant as specified in its charter)

 

 

Delaware

  

0-9286

  

56-0950585

(State or other jurisdiction

of incorporation)

  

(Commission

File Number)

  

(IRS Employer

Identification No.)

 

4100 Coca-Cola Plaza, Charlotte, North Carolina 28211

(Address of principal executive offices) (Zip Code)

(704) 557-4400

(Registrant's telephone number, including area code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 



Item 2.02.Results of Operations and Financial Condition.

 

On March 8, 2017, Coca-Cola Bottling Co. Consolidated (the “Company”) issued a news release announcing its financial results for the fourth quarter and year ended January 1, 2017. A copy of the news release is furnished as Exhibit 99.1 hereto.

 

 

Item 9.01.Financial Statements and Exhibits.

 

(d)  Exhibits.

 

 

99.1

News release issued on March 8, 2017, reporting the Company’s financial results for the fourth quarter and year ended January 1, 2017.

 

 


Signature

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COCA-COLA BOTTLING CO. CONSOLIDATED

(REGISTRANT)

 

 

 

 

Date: March 8, 2017

 

 

 

By:

 

/s/ Clifford M. Deal, III

 

 

 

 

 

 

 

 

Clifford M. Deal, III

Principal Financial Officer of the Registrant

and

Senior Vice President, Chief Financial Officer

 

 



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC

EXHIBITS

CURRENT REPORT

ON

FORM 8-K

 

Date of Event Reported:

March 8, 2017

 

 

 

 

 

 

 

Commission File No:

0-9286

COCA-COLA BOTTLING CO. CONSOLIDATED

EXHIBIT INDEX

 

Exhibit No.

  

Exhibit Description

 

 

99.1

  

News release issued on March 8, 2017, reporting the Company’s financial results for the fourth quarter and year ended January 1, 2017.

 

coke-ex991_8.htm

Exhibit 99.1

 

 

 

Media Contact:

 

 

 

Investor Contact:

 

 

 

Kimberly Kuo

Senior Vice President, Public Affairs,

Communications and Communities

704-557-4584

Clifford M. Deal, III

Senior Vice President & CFO

704-557-4633

 

Coca‑Cola Bottling Co. Consolidated Reports

Fourth Quarter 2016 and Fiscal 2016 Results

 

 

Net sales in Q4 2016 increased 35.8% and comparable(a) net sales increased 6.3%

 

Income from operations in Q4 2016 increased 37.3% and comparable(a) income from operations increased 20.7%

 

Basic net income per share in Q4 2016 increased to $2.31 from $0.46 and comparable(a) basic net income per share increased 12.5% to $0.72

 

Equivalent unit case volume in Q4 2016 grew 35.7% and comparable(a) equivalent unit case volume grew 5.6%

 

CHARLOTTE, March 8, 2017 – Coca‑Cola Bottling Co. Consolidated (NASDAQ: COKE) today reported operating results for the fourth quarter and the year ended January 1, 2017. Frank Harrison, Chairman and CEO, said, “We are pleased to close another successful year with solid organic growth in our business along with continued expansion through acquisitions. Since the first announcement of our territory expansion in 2013, the Company has nearly doubled its net sales to over $3 billion in 2016. We have also grown our employee base, adding over 7,000 new members to the Coca‑Cola Consolidated family. We are most thankful for the ongoing and outstanding efforts of all of our employees who are responsible for our strong operating results and the successful integration of our new territories.”

 

Hank Flint, President and Chief Operating Officer, added, “Our ongoing focus on growing our business resulted in strong operating performance in 2016 with total revenue increasing by almost 37% and revenue on a comparable basis up 7%. The comparable revenue growth was driven by solid performance across our beverage portfolio with volume of sparkling beverages up 2.4% and of still beverages up over 11%. Our increased revenue also helped drive solid growth in our income from operations. We are pleased with the ongoing transition of new territories acquired during the past three years and the opportunities they provide for continued investment in people, markets and communities as well as future growth in both revenue and income from operations. We are also grateful for all of our 14,000 employees and their contributions during 2016.”

 

Fourth Quarter 2016 and Fiscal 2016 Operating Review

 

 

 

% Change

 

 

 

Fourth Quarter 2016

 

 

Fiscal 2016

 

 

 

Consolidated

 

Comparable

 

 

Consolidated

 

Comparable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

 

35.8

%

 

6.3

%

 

 

36.9

%

 

7.0

%

Income from operations

 

 

37.3

%

 

20.7

%

 

 

30.3

%

 

21.8

%

Net income per share - basic

 

 

402.2

%

 

12.5

%

 

 

-15.1

%

 

12.4

%

Equivalent unit case volume(b)

 

 

35.7

%

 

5.6

%

 

 

36.4

%

 

4.9

%

Sparkling

 

 

34.0

%

 

4.9

%

 

 

32.5

%

 

2.4

%

Still

 

 

40.9

%

 

8.0

%

 

 

47.3

%

 

11.9

%

 

(a)  The discussion of the fourth quarter and fiscal year results includes selected non-GAAP financial information, such as “comparable” results. See discussion of “Non-GAAP Financial Measures” for descriptions and reconciliations.

(b)  Equivalent unit case volume is defined as 24 8-ounce servings or 192 ounces.



 

 

Consolidated net sales in the fourth quarter of 2016 increased $221.8 million to $841.6 million compared to the fourth quarter of 2015, while consolidated net sales in fiscal 2016 increased 36.9% to $3.16 billion compared to fiscal 2015. The increases in net sales in the fourth quarter of 2016 and in fiscal 2016 were primarily driven by acquisitions and an increase in comparable net sales of 6.3% and 7.0%, respectively. The increases in comparable net sales in the fourth quarter of 2016 and in fiscal 2016 were driven primarily by an increase in comparable equivalent unit case volume of 5.6% and 4.9%, respectively. Products in both our sparkling and still portfolios contributed to the volume increase.

 

 

Consolidated income from operations in the fourth quarter of 2016 increased $5.7 million to $20.9 million compared to the fourth quarter of 2015, while consolidated income from operations in fiscal 2016 increased 30.3% to $127.9 million compared to fiscal 2015. These increases for the fourth quarter of 2016 and for fiscal 2016 were driven by acquisitions and an increase in comparable income from operations of 20.7% and 21.8%, respectively.

 

Comparable income from operations in the fourth quarter of 2016 increased $4.3 million to $24.9 million compared to the fourth quarter of 2015, while comparable income from operations in fiscal 2016 increased $24.2 million to $135.1 million compared to fiscal 2015. These increases were driven by sales growth and the leveraging of selling, delivery and administrative expenses.

 

 

Other income was $28.0 million in the fourth quarter of 2016 compared to other expense of $0.6 million in the fourth quarter of 2015. This difference is primarily due to mark-to-market fair value adjustments to the Company’s acquisition related contingent consideration liability for territories acquired since May 2014. These mark-to-market adjustments are primarily non-cash and reflect changes in underlying assumptions used to calculate the estimated liability in the newly acquired territories subject to sub-bottling fees, including long-term interest rates and projected future operating results.

 

 

Consolidated basic net income per share was $2.31 and $5.39 for the fourth quarter and the year ended January 1, 2017, respectively, compared to $0.46 and $6.35 for the fourth quarter and the year ended January 3, 2016, respectively. Comparable basic net income per share was $0.72 and $5.79 for the fourth quarter and the year ended January 1, 2017, respectively, compared to $0.64 and $5.15 for the fourth quarter and the year ended January 3, 2016, respectively.

 

 

Cash flow provided by operations was $162.0 million for the year ended January 1, 2017 compared to $108.3 million for the year ended January 3, 2016. The increase was driven primarily by growth in comparable income from operations and cash generated from acquired territories. In 2016, cash payments for acquired territories and related assets totaled $272.6 million. Capital expenditures increased to $172.6 million in 2016, compared to $163.9 million in 2015, driven by capital expenditures for the acquired territories and related assets. The Company expects to be a net user of cash in 2017 as it continues to acquire distribution rights in additional territories and manufacturing facilities included in the Company’s previously announced Coca‑Cola system transformation transactions with The Coca‑Cola Company.

 

About Coca‑Cola Bottling Co. Consolidated

 

Coke Consolidated is the largest independent Coca‑Cola bottler in the United States. Our Purpose is to honor God, serve others, pursue excellence and grow profitably. For 115 years, we have been deeply committed to the consumers, customers and communities we serve and passionate about the broad portfolio of beverages and services we offer. We make, sell and distribute beverages of The Coca‑Cola Company and other partner companies in more than 300 brands and flavors across 16 states to over 43 million consumers.

 

Headquartered in Charlotte, N.C., Coke Consolidated is traded on the NASDAQ under the symbol COKE. More information about the company is available at www.cokeconsolidated.com. Follow Coke Consolidated on Facebook, Twitter, Instagram and LinkedIn.

 

Cautionary Information Regarding Forward-Looking Statements

 

Certain statements contained in this news release are “forward-looking statements” that involve risks and uncertainties. The words “believe,” “expect,” “project,” “will,” “should,” “could” and similar expressions are intended to identify those forward-looking statements. Factors that might cause Coke Consolidated’s actual results to differ materially from those anticipated in forward-looking statements include, but are not limited to: our inability to integrate the operations and employees acquired in expansion transactions; lower than expected selling pricing resulting from increased marketplace competition; changes in how significant customers market or promote our products; changes in our top customer relationships; changes in public and consumer preferences related to nonalcoholic beverages, including concerns related to obesity and health concerns; unfavorable changes in the general economy; miscalculation of our need for infrastructure investment; our inability to meet requirements under beverage agreements; material changes in the performance requirements for marketing funding support or our inability to meet such requirements; decreases from historic levels of marketing funding support; changes in The Coca‑Cola Company’s and other beverage companies’ levels of advertising, marketing and spending on brand innovation; the inability of our aluminum can or plastic bottle suppliers to meet our purchase requirements; our inability to offset higher raw material costs with higher selling prices, increased bottle/can sales volume or reduced expenses;


 

consolidation of raw material suppliers; incremental risks resulting from increased purchases of finished goods; sustained increases in fuel costs or our inability to secure adequate supplies of fuel; sustained increases in the cost of labor and employment matters, product liability claims or product recalls; technology failures or cyberattacks; changes in interest rates; the impact of debt levels on operating flexibility and access to capital and credit markets; adverse changes in our credit rating (whether as a result of our operations or prospects or as a result of those of The Coca‑Cola Company or other bottlers in the Coca‑Cola system); changes in legal contingencies; legislative changes affecting our distribution and packaging; adoption of significant product labeling or warning requirements; additional taxes resulting from tax audits; natural disasters and unfavorable weather; global climate change or legal or regulatory responses to such change; issues surrounding labor relations with unionized employees; bottler system disputes; our use of estimates and assumptions; changes in accounting standards; the impact of volatility in the financial markets on access to the credit markets; the impact of acquisitions or dispositions of bottlers by their franchisors; changes in the inputs used to calculate our acquisition related contingent consideration liability; and the concentration of our capital stock ownership. These and other factors are discussed in the Company’s regulatory filings with the Securities and Exchange Commission, including those in the Company’s fiscal 2015 Annual Report on Form 10-K, Item 1A. Risk Factors. The forward-looking statements contained in this news release speak only as of this date, and the Company does not assume any obligation to update them except as required by law.

 

—Enjoy Coca‑Cola—

 



 

Financial Statements

 

COCA‑COLA BOTTLING CO. CONSOLIDATED

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

 

 

Fourth Quarter

 

 

Fiscal Year

 

(in thousands, except per share data)

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Net sales

 

$

841,560

 

 

$

619,716

 

 

$

3,156,428

 

 

$

2,306,458

 

Cost of sales

 

 

516,633

 

 

 

378,910

 

 

 

1,940,706

 

 

 

1,405,426

 

Gross profit

 

 

324,927

 

 

 

240,806

 

 

 

1,215,722

 

 

 

901,032

 

Selling, delivery and administrative expenses

 

 

304,006

 

 

 

225,565

 

 

 

1,087,863

 

 

 

802,888

 

Income from operations

 

 

20,921

 

 

 

15,241

 

 

 

127,859

 

 

 

98,144

 

Interest expense, net

 

 

8,704

 

 

 

8,164

 

 

 

36,325

 

 

 

28,915

 

Other income (expense), net

 

 

27,970

 

 

 

(573

)

 

 

1,870

 

 

 

(3,576

)

Gain (loss) on exchange of franchise territory

 

 

-

 

 

 

-

 

 

 

(692

)

 

 

8,807

 

Gain on sale of business

 

 

-

 

 

 

-

 

 

 

-

 

 

 

22,651

 

Bargain purchase gain, net of tax of $1,265

 

 

-

 

 

 

2,011

 

 

 

-

 

 

 

2,011

 

Income before taxes

 

 

40,187

 

 

 

8,515

 

 

 

92,712

 

 

 

99,122

 

Income tax expense

 

 

17,368

 

 

 

2,904

 

 

 

36,049

 

 

 

34,078

 

Net income

 

 

22,819

 

 

 

5,611

 

 

 

56,663

 

 

 

65,044

 

Less:  Net income attributable to noncontrolling interest

 

 

1,426

 

 

 

1,320

 

 

 

6,517

 

 

 

6,042

 

Net income attributable to Coca-Cola Bottling Co. Consolidated

 

$

21,393

 

 

$

4,291

 

 

$

50,146

 

 

$

59,002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income per share based on net income attributable to Coca-Cola Bottling Co. Consolidated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

$

2.31

 

 

$

0.46

 

 

$

5.39

 

 

$

6.35

 

Weighted average number of Common Stock shares outstanding

 

 

7,141

 

 

 

7,141

 

 

 

7,141

 

 

 

7,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class B Common Stock

 

$

2.31

 

 

$

0.46

 

 

$

5.39

 

 

$

6.35

 

Weighted average number of Class B Common Stock shares outstanding

 

 

2,172

 

 

 

2,151

 

 

 

2,168

 

 

 

2,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net income per share based on net income attributable to Coca-Cola Bottling Co. Consolidated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

$

2.30

 

 

$

0.46

 

 

$

5.36

 

 

$

6.33

 

Weighted average number of Common Stock shares outstanding – assuming dilution

 

 

9,353

 

 

 

9,332

 

 

 

9,349

 

 

 

9,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class B Common Stock

 

$

2.29

 

 

$

0.46

 

 

$

5.35

 

 

$

6.31

 

Weighted average number of Class B Common Stock shares outstanding – assuming dilution

 

 

2,212

 

 

 

2,191

 

 

 

2,208

 

 

 

2,187

 

 



 

COCA‑COLA BOTTLING CO. CONSOLIDATED

CONDENSED BALANCE SHEETS

(Unaudited)

 

(in thousands)

 

January 1, 2017

 

 

January 3, 2016

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash

 

$

21,850

 

 

$

55,498

 

Trade accounts receivable, net

 

 

267,213

 

 

 

184,009

 

Accounts receivable, other

 

 

97,361

 

 

 

52,611

 

Inventories

 

 

143,553

 

 

 

89,464

 

Prepaids and other current assets

 

 

63,834

 

 

 

53,337

 

Total current assets

 

 

593,811

 

 

 

434,919

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

812,989

 

 

 

525,820

 

Leased property under capital leases, net

 

 

33,552

 

 

 

40,145

 

Other assets

 

 

86,091

 

 

 

63,739

 

Franchise rights, goodwill and other intangibles, net

 

 

923,041

 

 

 

781,942

 

Total assets

 

$

2,449,484

 

 

$

1,846,565

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Current portion of capital lease obligations

 

$

7,527

 

 

$

7,063

 

Accounts payable and accrued expenses

 

 

450,380

 

 

 

319,490

 

Total current liabilities

 

 

457,907

 

 

 

326,553

 

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

 

174,854

 

 

 

146,944

 

Pension, postretirement and other liabilities

 

 

505,251

 

 

 

382,287

 

Long-term debt and obligations under capital leases

 

 

948,448

 

 

 

668,349

 

Total liabilities

 

 

2,086,460

 

 

 

1,524,133

 

Stockholders' equity

 

 

277,131

 

 

 

243,056

 

Noncontrolling interest

 

 

85,893

 

 

 

79,376

 

Total liabilities and equity

 

$

2,449,484

 

 

$

1,846,565

 

 



 

COCA‑COLA BOTTLING CO. CONSOLIDATED

CONDENSED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

 

Fiscal Year

 

(in thousands)

 

2016

 

 

2015

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

Consolidated net income

 

$

56,663

 

 

$

65,044

 

Depreciation expense and intangibles amortization

 

 

116,623

 

 

 

80,896

 

Deferred income taxes

 

 

42,942

 

 

 

10,408

 

Stock compensation expense

 

 

7,154

 

 

 

7,300

 

Gain on sale of business

 

 

-

 

 

 

(22,651

)

Fair value adjustment of acquisition related contingent consideration

 

 

(1,910

)

 

 

3,576

 

Change in assets and liabilities (exclusive of acquisition)

 

 

(65,323

)

 

 

(28,768

)

Other

 

 

5,846

 

 

 

(7,515

)

Net cash provided by operating activities

 

 

161,995

 

 

 

108,290

 

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

Acquisition of Expansion Territories, net of cash acquired

 

 

(272,637

)

 

 

(81,707

)

Additions to property, plant and equipment (exclusive of acquisition)

 

 

(172,586

)

 

 

(163,887

)

Proceeds from the sale of BYB Brands, Inc.

 

 

-

 

 

 

26,360

 

Other

 

 

(6,803

)

 

 

1,891

 

Net cash used in investing activities

 

 

(452,026

)

 

 

(217,343

)

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

Borrowings under Revolving Credit Facility, Term Loan Facility and Senior Notes

 

 

710,000

 

 

 

683,913

 

Payment on Revolving Credit Facility and Senior Notes

 

 

(422,757

)

 

 

(505,000

)

Cash dividends paid

 

 

(9,307

)

 

 

(9,287

)

Payment on acquisition related contingent consideration

 

 

(13,550

)

 

 

(4,039

)

Principal payments on capital lease obligations

 

 

(7,063

)

 

 

(6,555

)

Other

 

 

(940

)

 

 

(3,576

)

Net cash provided by financing activities

 

 

256,383

 

 

 

155,456

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) during the period

 

 

(33,648

)

 

 

46,403

 

Cash at beginning of year

 

 

55,498

 

 

 

9,095

 

Cash at end of year

 

$

21,850

 

 

$

55,498

 

 



 

Non-GAAP Financial Measures

 

The Company reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). However, management believes that certain non-GAAP financial measures provide users with additional meaningful financial information that should be considered when assessing the Company’s ongoing performance. Further, given the transformation of the Company’s business through expansion transactions with The Coca‑Cola Company, the Company believes these non-GAAP financial measures allow users to better appreciate the impact of these transactions on the Company’s performance. Management also uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company's performance. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company's reported results prepared in accordance with GAAP. The Company’s non-GAAP financial information does not represent a comprehensive basis of accounting.

 

The following tables reconcile reported GAAP results to comparable results for the fourth quarter of 2016 and the fourth quarter of 2015:

 

 

 

Fourth Quarter 2016

 

(in thousands, except per share data)

 

Net

sales

 

 

Income from

operations

 

 

Income

before taxes

 

 

Net

income

 

 

Basic net

income per share

 

Reported results (GAAP)

 

$

841,560

 

 

$

20,921

 

 

$

40,187

 

 

$

21,393

 

 

$

2.31

 

Fair value adjustments for commodity hedges

 

 

-

 

 

 

(531

)

 

 

(531

)

 

 

(327

)

 

 

(0.04

)

2016 & 2015 acquisitions impact

 

 

(333,897

)

 

 

(4,587

)

 

 

(4,587

)

 

 

(2,821

)

 

 

(0.30

)

Territory expansion expenses

 

 

-

 

 

 

9,066

 

 

 

9,066

 

 

 

5,576

 

 

 

0.60

 

Fair value adjustment of acquisition related contingent consideration

 

 

-

 

 

 

-

 

 

 

(27,970

)

 

 

(17,202

)

 

 

(1.85

)

Total reconciling items

 

 

(333,897

)

 

 

3,948

 

 

 

(24,022

)

 

 

(14,774

)

 

 

(1.59

)

Comparable results (non-GAAP)

 

$

507,663

 

 

$

24,869

 

 

$

16,165

 

 

$

6,619

 

 

$

0.72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter 2015

 

(in thousands, except per share data)

 

Net

sales

 

 

Income from

operations

 

 

Income

before taxes

 

 

Net

income

 

 

Basic net

income per share

 

Reported results (GAAP)

 

$

619,716

 

 

$

15,241

 

 

$

8,515

 

 

$

4,291

 

 

$

0.46

 

Fair value adjustments for commodity hedges

 

 

-

 

 

 

1,203

 

 

 

1,203

 

 

 

739

 

 

 

0.08

 

2015 acquisitions impact

 

 

(103,372

)

 

 

2,368

 

 

 

2,368

 

 

 

1,454

 

 

 

0.16

 

2015 divestitures impact

 

 

1

 

 

 

31

 

 

 

31

 

 

 

19

 

 

 

-

 

Territory expansion expenses

 

 

-

 

 

 

5,789

 

 

 

5,789

 

 

 

3,554

 

 

 

0.38

 

Results of 53rd week

 

 

(38,587

)

 

 

(4,022

)

 

 

(4,022

)

 

 

(2,416

)

 

 

(0.26

)

Bargain purchase gain

 

 

-

 

 

 

-

 

 

 

(3,276

)

 

 

(2,011

)

 

 

(0.22

)

Fair value adjustment of acquisition related contingent consideration

 

 

-

 

 

 

-

 

 

 

573

 

 

 

352

 

 

 

0.04

 

Total reconciling items

 

 

(141,958

)

 

 

5,369

 

 

 

2,666

 

 

 

1,691

 

 

 

0.18

 

Comparable results (non-GAAP)

 

$

477,758

 

 

$

20,610

 

 

$

11,181

 

 

$

5,982

 

 

$

0.64

 

 



 

The following tables reconcile reported GAAP results to comparable results for fiscal years 2016 and 2015:

 

 

 

Fiscal Year 2016

 

(in thousands, except per share data)

 

Net

sales

 

 

Income from

operations

 

 

Income

before taxes

 

 

Net

income

 

 

Basic net

income per share

 

Reported results (GAAP)

 

$

3,156,428

 

 

$

127,859

 

 

$

92,712

 

 

$

50,146

 

 

$

5.39

 

Fair value adjustments for commodity hedges

 

 

-

 

 

 

(4,728

)

 

 

(4,728

)

 

 

(2,908

)

 

 

(0.31

)

2016 & 2015 acquisitions impact

 

 

(1,061,769

)

 

 

(24,280

)

 

 

(24,280

)

 

 

(14,932

)

 

 

(1.60

)

Territory expansion expenses

 

 

-

 

 

 

32,274

 

 

 

32,274

 

 

 

19,849

 

 

 

2.13

 

Special charitable contribution

 

 

-

 

 

 

4,000

 

 

 

4,000

 

 

 

2,460

 

 

 

0.26

 

Exchange of franchise territories

 

 

-

 

 

 

-

 

 

 

692

 

 

 

426

 

 

 

0.05

 

Fair value adjustment of acquisition related contingent consideration

 

 

-

 

 

 

-

 

 

 

(1,910

)

 

 

(1,175

)

 

 

(0.13

)

Total reconciling items

 

 

(1,061,769

)

 

 

7,266

 

 

 

6,048

 

 

 

3,720

 

 

 

0.40

 

Comparable results (non-GAAP)

 

$

2,094,659

 

 

$

135,125

 

 

$

98,760

 

 

$

53,866

 

 

$

5.79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal Year 2015

 

(in thousands, except per share data)

 

Net

sales

 

 

Income from

operations

 

 

Income

before taxes

 

 

Net

income

 

 

Basic net

income per share

 

Reported results (GAAP)

 

$

2,306,458

 

 

$

98,144

 

 

$

99,122

 

 

$

59,002

 

 

$

6.35

 

Fair value adjustments for commodity hedges

 

 

-

 

 

 

3,439

 

 

 

3,439

 

 

 

2,112

 

 

 

0.22

 

2015 acquisitions impact

 

 

(278,612

)

 

 

(3,365

)

 

 

(3,365

)

 

 

(2,066

)

 

 

(0.22

)

2015 divestitures impact

 

 

(31,375

)

 

 

(3,222

)

 

 

(3,222

)

 

 

(1,979

)

 

 

(0.21

)

Territory expansion expenses

 

 

-

 

 

 

19,982

 

 

 

19,982

 

 

 

12,269

 

 

 

1.32

 

Exchange of franchise territories

 

 

-

 

 

 

-

 

 

 

(8,807

)

 

 

(5,407

)

 

 

(0.58

)

Gain on sale of business

 

 

-

 

 

 

-

 

 

 

(22,651

)

 

 

(13,908

)

 

 

(1.49

)

Results of 53rd week

 

 

(38,587

)

 

 

(4,022

)

 

 

(4,022

)

 

 

(2,416

)

 

 

(0.26

)

Bargain purchase gain

 

 

 

 

 

 

 

 

 

 

(3,276

)

 

 

(2,011

)

 

 

(0.22

)

Fair value adjustment of acquisition related contingent consideration

 

 

-

 

 

 

-

 

 

 

3,576

 

 

 

2,196

 

 

 

0.24

 

Total reconciling items

 

 

(348,574

)

 

 

12,812

 

 

 

(18,346

)

 

 

(11,210

)

 

 

(1.20

)

Comparable results (non-GAAP)

 

$

1,957,884

 

 

$

110,956

 

 

$

80,776

 

 

$

47,792

 

 

$

5.15