coke-10q_20180701.htm

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended July 1, 2018

Commission File Number 0-9286

 

COCA‑COLA BOTTLING CO. CONSOLIDATED

(Exact name of registrant as specified in its charter)

 

 

Delaware

 

56-0950585

(State or other jurisdiction of
incorporation or organization)

 

(I.R.S. 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)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes      No  

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes      No  

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

Accelerated filer  

Non-accelerated filer

(Do not check if a smaller reporting company)

Smaller reporting company

 

 

 

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes      No  

Indicate the number of shares outstanding of each of the registrant’s classes of common stock, as of the latest practicable date.

 

Class

Outstanding at July 29, 2018

Common Stock, $1.00 Par Value

7,141,447

Class B Common Stock, $1.00 Par Value

2,213,018

 

 


 

COCACOLA BOTTLING CO. CONSOLIDATED

QUARTERLY REPORT ON FORM 10-Q

FOR THE QUARTERLY PERIOD ENDED JULY 1, 2018

INDEX

 

 

 

 

Page

 

 

 

 

 

 

PART I – FINANCIAL INFORMATION

 

 

 

 

 

Item 1.

 

Financial Statements (Unaudited)

 

 

 

 

 

 

 

Consolidated Condensed Statements of Operations

2

 

 

 

 

 

 

Consolidated Condensed Statements of Comprehensive Income

3

 

 

 

 

 

 

Consolidated Condensed Balance Sheets

4

 

 

 

 

 

 

Consolidated Condensed Statements of Changes in Equity

5

 

 

 

 

 

 

Consolidated Condensed Statements of Cash Flows

6

 

 

 

 

 

 

Notes to Consolidated Condensed Financial Statements

7

 

 

 

 

Item 2.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

34

 

 

 

 

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risk

54

 

 

 

 

Item 4.

 

Controls and Procedures

54

 

 

 

 

 

 

PART II – OTHER INFORMATION

 

 

 

 

 

Item 1.

 

Legal Proceedings

55

 

 

 

 

Item 1A.

 

Risk Factors

55

 

 

 

Item 6.

 

Exhibits

56

 

 

 

 

 

 

Signatures

57

 

 

 

 


 

PART I - FINANCIAL INFORMATION

Item 1.

Financial Statements.

COCA‑COLA BOTTLING CO. CONSOLIDATED

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(Unaudited)

 

 

 

Second Quarter

 

 

First Half

 

(in thousands, except per share data)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Net sales

 

$

1,227,272

 

 

$

1,169,291

 

 

$

2,299,336

 

 

$

2,034,993

 

Cost of sales

 

 

815,295

 

 

 

754,113

 

 

 

1,522,411

 

 

 

1,287,794

 

Gross profit

 

 

411,977

 

 

 

415,178

 

 

 

776,925

 

 

 

747,199

 

Selling, delivery and administrative expenses

 

 

392,298

 

 

 

366,523

 

 

 

776,243

 

 

 

683,594

 

Income from operations

 

 

19,679

 

 

 

48,655

 

 

 

682

 

 

 

63,605

 

Interest expense, net

 

 

12,744

 

 

 

10,440

 

 

 

24,790

 

 

 

19,910

 

Other expense, net

 

 

9,818

 

 

 

26,891

 

 

 

5,308

 

 

 

40,479

 

Income (loss) before income taxes

 

 

(2,883

)

 

 

11,324

 

 

 

(29,416

)

 

 

3,216

 

Income tax expense (benefit)

 

 

(135

)

 

 

3,743

 

 

 

(13,106

)

 

 

52

 

Net income (loss)

 

 

(2,748

)

 

 

7,581

 

 

 

(16,310

)

 

 

3,164

 

Less: Net income attributable to noncontrolling interest

 

 

1,185

 

 

 

1,233

 

 

 

1,808

 

 

 

1,867

 

Net income (loss) attributable to Coca-Cola Bottling Co. Consolidated

 

$

(3,933

)

 

$

6,348

 

 

$

(18,118

)

 

$

1,297

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

$

(0.42

)

 

$

0.68

 

 

$

(1.94

)

 

$

0.14

 

Weighted average number of Common Stock shares outstanding

 

 

7,141

 

 

 

7,141

 

 

 

7,141

 

 

 

7,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class B Common Stock

 

$

(0.42

)

 

$

0.68

 

 

$

(1.94

)

 

$

0.14

 

Weighted average number of Class B Common Stock shares outstanding

 

 

2,213

 

 

 

2,193

 

 

 

2,206

 

 

 

2,185

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

$

(0.42

)

 

$

0.68

 

 

$

(1.94

)

 

$

0.14

 

Weighted average number of Common Stock shares outstanding – assuming dilution

 

 

9,354

 

 

 

9,374

 

 

 

9,347

 

 

 

9,366

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class B Common Stock

 

$

(0.42

)

 

$

0.67

 

 

$

(1.94

)

 

$

0.13

 

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

 

 

2,213

 

 

 

2,233

 

 

 

2,206

 

 

 

2,225

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

$

0.25

 

 

$

0.25

 

 

$

0.50

 

 

$

0.50

 

Class B Common Stock

 

$

0.25

 

 

$

0.25

 

 

$

0.50

 

 

$

0.50

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to consolidated condensed financial statements.

 

2


 

COCA‑COLA BOTTLING CO. CONSOLIDATED

CONSOLIDATED CONDENSED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)

 

 

 

Second Quarter

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Net income (loss)

 

$

(2,748

)

 

$

7,581

 

 

$

(16,310

)

 

$

3,164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defined benefit plans reclassification including pension costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial gains

 

 

703

 

 

 

495

 

 

 

1,406

 

 

 

991

 

Prior service benefits

 

 

5

 

 

 

5

 

 

 

9

 

 

 

9

 

Postretirement benefits reclassification included in benefits costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial gains

 

 

375

 

 

 

398

 

 

 

752

 

 

 

796

 

Prior service costs

 

 

(348

)

 

 

(458

)

 

 

(696

)

 

 

(916

)

Foreign currency translation adjustment

 

 

(9

)

 

 

14

 

 

 

(6

)

 

 

16

 

Other comprehensive income, net of tax

 

 

726

 

 

 

454

 

 

 

1,465

 

 

 

896

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss)

 

 

(2,022

)

 

 

8,035

 

 

 

(14,845

)

 

 

4,060

 

Less: Comprehensive income attributable to noncontrolling interest

 

 

1,185

 

 

 

1,233

 

 

 

1,808

 

 

 

1,867

 

Comprehensive income (loss) attributable to Coca-Cola Bottling Co. Consolidated

 

$

(3,207

)

 

$

6,802

 

 

$

(16,653

)

 

$

2,193

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to consolidated condensed financial statements.

 

3


 

COCA‑COLA BOTTLING CO. CONSOLIDATED

CONSOLIDATED CONDENSED BALANCE SHEETS

(Unaudited)

 

(in thousands, except share data)

 

July 1, 2018

 

 

December 31, 2017

 

ASSETS

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

19,724

 

 

$

16,902

 

Accounts receivable, trade

 

 

456,748

 

 

 

396,022

 

Allowance for doubtful accounts

 

 

(7,740

)

 

 

(7,606

)

Accounts receivable from The Coca-Cola Company

 

 

64,144

 

 

 

65,996

 

Accounts receivable, other

 

 

29,037

 

 

 

38,960

 

Inventories

 

 

222,073

 

 

 

183,618

 

Prepaid expenses and other current assets

 

 

88,900

 

 

 

100,646

 

Total current assets

 

 

872,886

 

 

 

794,538

 

Property, plant and equipment, net

 

 

1,012,423

 

 

 

1,031,388

 

Leased property under capital leases, net

 

 

26,692

 

 

 

29,837

 

Other assets

 

 

116,091

 

 

 

116,209

 

Goodwill

 

 

170,899

 

 

 

169,316

 

Distribution agreements, net

 

 

906,596

 

 

 

913,352

 

Customer lists and other identifiable intangible assets, net

 

 

17,401

 

 

 

18,320

 

Total assets

 

$

3,122,988

 

 

$

3,072,960

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

Current portion of obligations under capital leases

 

$

8,263

 

 

$

8,221

 

Accounts payable, trade

 

 

191,665

 

 

 

197,049

 

Accounts payable to The Coca-Cola Company

 

 

234,698

 

 

 

171,042

 

Other accrued liabilities

 

 

201,005

 

 

 

185,530

 

Accrued compensation

 

 

52,221

 

 

 

72,484

 

Accrued interest payable

 

 

5,071

 

 

 

5,126

 

Total current liabilities

 

 

692,923

 

 

 

639,452

 

Deferred income taxes

 

 

96,791

 

 

 

112,364

 

Pension and postretirement benefit obligations

 

 

118,658

 

 

 

118,392

 

Other liabilities

 

 

609,069

 

 

 

620,579

 

Obligations under capital leases

 

 

31,012

 

 

 

35,248

 

Long-term debt

 

 

1,131,313

 

 

 

1,088,018

 

Total liabilities

 

 

2,679,766

 

 

 

2,614,053

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

 

Common Stock, $1.00 par value: 30,000,000 shares authorized; 10,203,821 shares issued

 

 

10,204

 

 

 

10,204

 

Class B Common Stock, $1.00 par value: 10,000,000 shares authorized; 2,841,132 and 2,820,836 shares issued, respectively

 

 

2,839

 

 

 

2,819

 

Capital in excess of par value

 

 

124,228

 

 

 

120,417

 

Retained earnings

 

 

365,929

 

 

 

388,718

 

Accumulated other comprehensive loss

 

 

(92,737

)

 

 

(94,202

)

Treasury stock, at cost:  Common Stock – 3,062,374 shares

 

 

(60,845

)

 

 

(60,845

)

Treasury stock, at cost:  Class B Common Stock – 628,114 shares

 

 

(409

)

 

 

(409

)

Total equity of Coca-Cola Bottling Co. Consolidated

 

 

349,209

 

 

 

366,702

 

Noncontrolling interest

 

 

94,013

 

 

 

92,205

 

Total equity

 

 

443,222

 

 

 

458,907

 

Total liabilities and equity

 

$

3,122,988

 

 

$

3,072,960

 

 

 

 

 

 

See accompanying notes to consolidated condensed financial statements.

 

4


 

COCA‑COLA BOTTLING CO. CONSOLIDATED

CONSOLIDATED CONDENSED STATEMENTS OF CHANGES IN EQUITY

(Unaudited)

 

(in thousands, except share data)

 

Common

Stock

 

 

Class B

Common

Stock

 

 

Capital

in

Excess of

Par Value

 

 

Retained

Earnings

 

 

Accumulated

Other

Comprehensive

Loss

 

 

Treasury

Stock - Common Stock

 

 

Treasury

Stock - Class B

Common

Stock

 

 

Total

Equity

of Coca-Cola Bottling Co. Consolidated

 

 

Non-

controlling

Interest

 

 

Total

Equity

 

Balance on December 31, 2017

 

$

10,204

 

 

$

2,819

 

 

$

120,417

 

 

$

388,718

 

 

$

(94,202

)

 

$

(60,845

)

 

$

(409

)

 

$

366,702

 

 

$

92,205

 

 

$

458,907

 

Net income (loss)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(18,118

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(18,118

)

 

 

1,808

 

 

 

(16,310

)

Other comprehensive income, net of tax

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,465

 

 

 

-

 

 

 

-

 

 

 

1,465

 

 

 

-

 

 

 

1,465

 

Cash dividends paid:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock ($0.50 per share)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,570

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,570

)

 

 

-

 

 

 

(3,570

)

Class B Common Stock ($0.50 per share)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,101

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,101

)

 

 

-

 

 

 

(1,101

)

Issuance of 20,296 shares of Class B Common Stock

 

 

-

 

 

 

20

 

 

 

3,811

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,831

 

 

 

-

 

 

 

3,831

 

Balance on July 1, 2018

 

$

10,204

 

 

$

2,839

 

 

$

124,228

 

 

$

365,929

 

 

$

(92,737

)

 

$

(60,845

)

 

$

(409

)

 

$

349,209

 

 

$

94,013

 

 

$

443,222

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance on January 1, 2017

 

$

10,204

 

 

$

2,798

 

 

$

116,769

 

 

$

301,511

 

 

$

(92,897

)

 

$

(60,845

)

 

$

(409

)

 

$

277,131

 

 

$

85,893

 

 

$

363,024

 

Net income (loss)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,297

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,297

 

 

 

1,867

 

 

 

3,164

 

Other comprehensive income, net of tax

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

896

 

 

 

-

 

 

 

-

 

 

 

896

 

 

 

-

 

 

 

896

 

Cash dividends paid:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

Common Stock ($0.50 per share)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,571

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,571

)

 

 

-

 

 

 

(3,571

)

Class B Common Stock ($0.50 per share)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,091

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,091

)

 

 

-

 

 

 

(1,091

)

Issuance of 21,020 shares of Class B Common Stock

 

 

-

 

 

 

21

 

 

 

3,648

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,669

 

 

 

-

 

 

 

3,669

 

Balance on July 2, 2017

 

$

10,204

 

 

$

2,819

 

 

$

120,417

 

 

$

298,146

 

 

$

(92,001

)

 

$

(60,845

)

 

$

(409

)

 

$

278,331

 

 

$

87,760

 

 

$

366,091

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to consolidated condensed financial statements.

 

5


 

COCA‑COLA BOTTLING CO. CONSOLIDATED

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(16,310

)

 

$

3,164

 

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation expense

 

 

82,658

 

 

 

70,330

 

Amortization of intangible assets and deferred proceeds, net

 

 

11,249

 

 

 

6,717

 

Deferred income taxes

 

 

(16,286

)

 

 

(24,918

)

Loss on sale of property, plant and equipment

 

 

4,295

 

 

 

1,975

 

Fair value adjustment of acquisition related contingent consideration

 

 

3,957

 

 

 

28,365

 

Stock compensation expense

 

 

1,728

 

 

 

4,577

 

Amortization of debt costs

 

 

730

 

 

 

537

 

Proceeds from Territory Conversion Fee

 

 

-

 

 

 

87,066

 

Change in current assets less current liabilities (exclusive of acquisitions)

 

 

(16,127

)

 

 

10,470

 

Change in other noncurrent assets (exclusive of acquisitions)

 

 

3,830

 

 

 

(9,984

)

Change in other noncurrent liabilities (exclusive of acquisitions)

 

 

(2,493

)

 

 

628

 

Other

 

 

11

 

 

 

44

 

Total adjustments

 

 

73,552

 

 

 

175,807

 

Net cash provided by operating activities

 

 

57,242

 

 

 

178,971

 

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

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

 

 

(85,279

)

 

 

(79,607

)

Investment in CONA Services LLC

 

 

(2,020

)

 

 

(1,001

)

Acquisition of distribution territories and regional manufacturing facilities, net of cash acquired and settlements

 

 

4,706

 

 

 

(227,759

)

Proceeds from cold drink equipment

 

 

3,789

 

 

 

8,400

 

Proceeds from the sale of property, plant and equipment

 

 

3,047

 

 

 

384

 

Glacéau distribution agreement consideration

 

 

-

 

 

 

(15,598

)

Net cash used in investing activities

 

 

(75,757

)

 

 

(315,181

)

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

Borrowings under Revolving Credit Facility

 

 

190,000

 

 

 

238,000

 

Proceeds from issuance of Senior Notes

 

 

150,000

 

 

 

125,000

 

Payments on Revolving Credit Facility

 

 

(297,000

)

 

 

(190,000

)

Payment of acquisition related contingent consideration

 

 

(11,263

)

 

 

(6,556

)

Cash dividends paid

 

 

(4,671

)

 

 

(4,662

)

Principal payments on capital lease obligations

 

 

(4,194

)

 

 

(3,695

)

Debt issuance fees

 

 

(1,535

)

 

 

(213

)

Net cash provided by financing activities

 

 

21,337

 

 

 

157,874

 

 

 

 

 

 

 

 

 

 

Net increase in cash

 

 

2,822

 

 

 

21,664

 

Cash at beginning of period

 

 

16,902

 

 

 

21,850

 

Cash at end of period

 

$

19,724

 

 

$

43,514

 

 

 

 

 

 

 

 

 

 

Significant noncash investing and financing activities:

 

 

 

 

 

 

 

 

Issuance of Class B Common Stock in connection with stock award

 

$

3,831

 

 

$

3,669

 

Additions to property, plant and equipment accrued and recorded in accounts payable, trade

 

 

4,178

 

 

 

10,425

 

 

 

 

 

 

See accompanying notes to consolidated condensed financial statements.

 

 

 

6


 

COCA‑COLA BOTTLING CO. CONSOLIDATED

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(Unaudited)

 

1.Significant Accounting Policies and New Accounting Pronouncements

 

The consolidated condensed financial statements include the accounts of Coca‑Cola Bottling Co. Consolidated and its majority-owned subsidiaries (the “Company”). All significant intercompany accounts and transactions have been eliminated. The consolidated condensed financial statements reflect all adjustments, including normal, recurring accruals, which, in the opinion of management, are necessary for a fair statement of the results for the interim periods presented:

 

 

The financial position as of July 1, 2018 and December 31, 2017.

 

The results of operations and comprehensive income for the 13 week periods ended July 1, 2018 (“second quarter” of fiscal 2018 (“2018”)) and July 2, 2017 (“second quarter” of fiscal 2017 (“2017”)), and the 26 week periods ended July 1, 2018 (“first half” of 2018) and July 2, 2017 (“first half” of 2017).

 

The changes in equity and cash flows for the first half of 2018 and the first half of 2017.

 

The consolidated condensed financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial reporting and the instructions to Form 10-Q and Article 10 of Regulation S-X. The accounting policies followed in the presentation of interim financial results are consistent with those followed on an annual basis. These policies are presented in Note 1 to the consolidated financial statements included in the Company’s Annual Report on Form 10‑K for 2017 filed with the Securities and Exchange Commission (the “SEC”).

 

The preparation of consolidated condensed financial statements, in conformity with GAAP, requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

Significant Accounting Policies

 

In the ordinary course of business, the Company has made a number of estimates and assumptions relating to the reporting of results of operations and financial position in the preparation of its consolidated condensed financial statements in conformity with GAAP. Actual results could differ significantly from those estimates under different assumptions and conditions. The Company included in its Annual Report on Form 10‑K for 2017 under the caption “Discussion of Critical Accounting Policies, Estimates and New Accounting Pronouncements” in Part II, “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations,” a discussion of the Company’s most critical accounting policies, which are those the Company believes to be the most important to the portrayal of its financial condition and results of operations and require management’s most difficult, subjective and complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain.

 

Aside from the accounting standards discussed in “Recently Adopted Pronouncements” below, the Company did not make changes in significant accounting policies during the second quarter of 2018. Any changes in critical accounting policies and estimates are discussed with the Audit Committee of the Board of Directors of the Company during the quarter in which a change is contemplated and prior to making such change.

 

Recently Adopted Pronouncements

 

In May 2014, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) 2014-09 “Revenue from Contracts with Customers,” (the “revenue recognition standard”). Subsequent to the issuance of ASU 2014‑09, the FASB issued several additional accounting standards for revenue recognition to update the effective date of the revenue recognition guidance and to provide additional clarification on the updated standard. The new guidance is effective for annual and interim periods beginning after December 15, 2017. The Company adopted the revenue recognition standard in the first quarter of 2018, as discussed in Note 2.

 

In January 2016, the FASB issued ASU 2016-01 “Recognition and Measurement of Financial Assets and Financial Liabilities,” which revises the classification and measurement of investments in equity securities and the presentation of certain fair value changes in financial liabilities measured at fair value. The new guidance is effective for annual and interim periods beginning after December 31, 2017. The Company adopted this guidance in the first quarter of 2018 and there was no material impact to the Company’s consolidated condensed financial statements.

 

 

7


 

In January 2017, the FASB issued ASU 2017-01 “Clarifying the Definition of a Business,” which clarifies the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions or disposals of assets or businesses. The new guidance is effective for annual periods beginning after December 15, 2017, including interim periods within those periods. The Company adopted this guidance in the first quarter of 2018 and there was no material impact to the Company’s consolidated condensed financial statements.

 

In January 2017, the FASB issued ASU 2017-04 “Simplifying the Test for Goodwill Impairment,” which simplifies how an entity is required to test goodwill for impairment by eliminating step 2 from the goodwill impairment test, which measures a goodwill impairment loss by comparing the implied fair value of a reporting unit’s goodwill with the carrying amount. Under the new guidance, entities should instead perform annual or interim goodwill impairment tests by comparing the fair value of a reporting unit with its carrying amount and recognize an impairment charge for the excess of the carrying amount over the fair value of the respective reporting unit. The new guidance is effective for the annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019. The Company adopted this guidance in the first quarter of 2018 and there was no material impact to the Company’s consolidated condensed financial statements.

 

In March 2017, the FASB issued ASU 2017‑07 “Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost,” which requires that the service cost component of the Company’s net periodic pension cost and net periodic postretirement benefit cost be included in the same line item as other compensation costs arising from services rendered by employees, with the non-service cost components of net periodic benefit cost being classified outside of a subtotal of income from operations. Of the components of net periodic benefit cost, only the service cost component is eligible for asset capitalization. The new guidance is effective for annual periods beginning after December 31, 2017, including interim periods within those annual periods. The Company adopted this guidance in the first quarter of 2018 using the practical expedient which allows entities to use information previously disclosed in their pension and other postretirement benefit plans note as the estimation basis to apply the retrospective presentation requirements in ASU 2017-07.

 

With the adoption of this guidance in the first quarter of 2018, the Company recorded the non-service cost component of net periodic benefit cost, which totaled $0.7 million in the second quarter of 2018 and $1.4 million in the first half of 2018, to other expense, net in the consolidated condensed financial statements. The Company reclassified $1.3 million from the second quarter of 2017 and $2.7 million from the first half of 2017 of non-service cost components of net periodic benefit cost and other benefit plan charges from selling, delivery and administrative (“S,D&A”) expenses to other expense, net in the consolidated condensed financial statements. The non-service cost component of net periodic benefit cost is included in the Nonalcoholic Beverages segment.

 

Recently Issued Pronouncements

 

In February 2018, the FASB issued ASU 2018‑02 “Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income,” which provides the option to reclassify stranded tax effects resulting from the Tax Cuts and Jobs Act (the “Tax Act”) from accumulated other comprehensive income to retained earnings. The new guidance is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, and can be early adopted. The Company is currently evaluating whether it will adopt this guidance.

 

In February 2016, the FASB issued ASU 2016-02 “Leases,” which requires lessees to recognize a right-to-use asset and a lease liability for virtually all leases (other than leases meeting the definition of a short-term lease). The new guidance is effective for fiscal years beginning after December 15, 2018 and interim periods beginning the following fiscal year. The Company anticipates adopting the new accounting standard on December 31, 2018, the first day of fiscal 2019, using the optional transition method, which was approved by the FASB in March 2018 and allows companies the option to use the effective date as the date of initial application on transition and to not adjust comparative period financial information or make the new required disclosures for periods prior to the effective date. The Company is in the process of evaluating the impact of the new guidance on the Company’s consolidated condensed financial statements and anticipates this impact will be material to its consolidated condensed balance sheets. Additionally, the Company is evaluating the impacts of the standard beyond accounting, including system, data and process changes required to comply with the standard.

 

2.Revenue Recognition

 

The Company adopted the revenue recognition standard, including all relevant amendments and practical expedients, in the first quarter of 2018 using the modified retrospective approach for all contracts not completed at the date of initial adoption, considering materiality and applicability. Upon adoption of this guidance, there was no material impact to the Company’s consolidated condensed financial statements.

 

 

8


 

The Company’s contracts are derived from customer orders, including customer sales incentives, generated through an order processing and replenishment model. The Company has defined its performance obligations for its contracts as either at a point in time or over time.

 

The Company offers a range of nonalcoholic beverage products and flavors designed to meet the demands of its consumers, including both sparkling and still beverages. Sparkling beverages are carbonated beverages and the Company’s principal sparkling beverage is Coca‑Cola. Still beverages include energy products and noncarbonated beverages such as bottled water, tea, ready to drink coffee, enhanced water, juices and sports drinks.

 

The Company’s products are sold and distributed through various channels, which include selling directly to retail stores and other outlets such as food markets, institutional accounts and vending machine outlets. During the first half of 2018, approximately 67% of the Company’s bottle/can sales volume to retail customers was sold for future consumption, while the remaining bottle/can sales volume to retail customers was sold for immediate consumption. All the Company’s beverage sales were to customers in the United States. The Company typically collects payment from customers within 30 days from the date of sale.

 

The Company’s sales are divided into two main categories: (i) bottle/can sales and (ii) other sales. Bottle/can sales include products packaged primarily in plastic bottles and aluminum cans. Other sales include sales to other Coca‑Cola bottlers, “post-mix” products, transportation and equipment maintenance revenue. Post-mix products are dispensed through equipment that mixes fountain syrups with carbonated or still water, enabling fountain retailers to sell finished products to consumers in cups or glasses. Net sales by category were as follows:

 

 

 

Second Quarter

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Bottle/can sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sparkling beverages (carbonated)

 

$

619,184

 

 

$

607,623

 

 

$

1,181,837

 

 

$

1,087,383

 

Still beverages (noncarbonated, including energy products)

 

 

404,902

 

 

 

368,955

 

 

 

729,482

 

 

 

625,013

 

Total bottle/can sales

 

 

1,024,086

 

 

 

976,578

 

 

 

1,911,319

 

 

 

1,712,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales to other Coca-Cola bottlers

 

 

106,946

 

 

 

104,968

 

 

 

208,680

 

 

 

169,698

 

Post-mix and other

 

 

96,240

 

 

 

87,745

 

 

 

179,337

 

 

 

152,899

 

Total other sales

 

 

203,186

 

 

 

192,713

 

 

 

388,017

 

 

 

322,597

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total net sales

 

$

1,227,272

 

 

$

1,169,291

 

 

$

2,299,336

 

 

$

2,034,993

 

 

Bottle/can sales represented approximately 83% and 84% in the first half of 2018 and the first half of 2017, respectively. The sparkling beverage category represented approximately 62% and 64% of total bottle/can sales during in the first half of 2018 and the first half of 2017, respectively.

 

Bottle/can sales, sales to other Coca‑Cola bottlers and post-mix sales are recognized when control transfers to a customer, which is generally upon delivery and is considered a single point in time (“point in time”). Point in time sales accounted for approximately 97% of the Company’s net sales in both the first half of 2018 and the first half of 2017. Substantially all of the Company’s revenue is recognized at a point in time and is included in the Nonalcoholic Beverages segment.

 

Other sales, which include revenue for service fees related to the repair of cold drink equipment and delivery fees for freight hauling and brokerage services, are recognized over time (“over time”). Revenues related to cold drink equipment repair are recognized as the respective services are completed using a cost-to-cost input method. Repair services are generally completed in less than one day but can extend up to one month. Revenues related to freight hauling and brokerage services are recognized as the delivery occurs using a miles driven output method. Generally, delivery occurs and freight charges are recognized in the same day. Over time sales orders open at the end of a financial period are not considered material to the Company’s consolidated condensed financial statements.

 

The Company participates in various sales programs with The Coca‑Cola Company, other beverage companies and customers to increase the sale of its products. Programs negotiated with customers include arrangements under which allowances can be earned for attaining agreed-upon sales levels. The cost of these various sales incentives are not considered a separate performance obligation and are included as deductions to net sales.

 

Revenues do not include sales or other taxes collected from customers.

 

 

9


 

The majority of the Company’s contracts include multiple performance obligations related to the delivery of specifically identifiable products, which generally have a duration of less than one year. For sales contracts with multiple performance obligations, the Company allocates the contract’s transaction price to each performance obligation using stated contractual price, which represents the standalone selling price of each distinct good sold under the contract. Generally, the Company’s service contracts have a single performance obligation.

 

The following table represents a disaggregation of revenue from contracts with customers:

 

 

 

Second Quarter

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Point in time net sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonalcoholic - point in time

 

$

1,190,352

 

 

$

1,141,481

 

 

$

2,229,467

 

 

$

1,982,140

 

Total point in time net sales

 

$

1,190,352

 

 

$

1,141,481

 

 

$

2,229,467

 

 

$

1,982,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Over time net sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonalcoholic - over time

 

$

9,199

 

 

$

8,310

 

 

$

17,813

 

 

$

15,596

 

Other - over time

 

 

27,721

 

 

 

19,500

 

 

 

52,056

 

 

 

37,257

 

Total over time net sales

 

$

36,920

 

 

$

27,810

 

 

$

69,869

 

 

$

52,853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total net sales

 

$

1,227,272

 

 

$

1,169,291

 

 

$

2,299,336

 

 

$

2,034,993

 

 

The Company sells its products and extends credit, generally without requiring collateral, based on an ongoing evaluation of the customer’s business prospects and financial condition. The Company evaluates the collectability of its trade accounts receivable based on a number of factors, including the Company’s historic collections pattern and changes to a specific customer’s ability to meet its financial obligations. The Company has established an allowance for doubtful accounts to adjust the recorded receivable to the estimated amount the Company believes will ultimately be collected.

 

The nature of the Company’s contracts gives rise to several types of variable consideration, including prospective and retrospective rebates. The Company accounts for its prospective and retrospective rebates using the expected value method, which estimates the net price to the customer based on the customer’s expected annual sales volume projections.

 

The Company experiences customer returns primarily as a result of damaged or out-of-date product. At any given time, the Company estimates less than 1% of bottle/can sales and post-mix sales could be at risk for return by customers. The Company’s reserve for customer returns was $2.0 million as of the end of the second quarter of 2018. Returned product is recognized as a reduction of net sales.

 

3.Acquisitions and Divestitures

 

As part of The Coca‑Cola Company’s plans to refranchise its North American bottling territories, the Company and Piedmont Coca‑Cola Bottling Partnership, a partnership formed by the Company and The Coca‑Cola Company (“Piedmont”), completed a series of transactions from April 2013 to October 2017 with The Coca‑Cola Company, Coca‑Cola Refreshments USA, Inc. (“CCR”), a wholly-owned subsidiary of The Coca‑Cola Company and Coca‑Cola Bottling Company United, Inc. (“United”), an independent bottler that is unrelated to the Company, to significantly expand the Company’s distribution and manufacturing operations (the “System Transformation”). The System Transformation included the acquisition and exchange of rights to serve distribution territories and related distribution assets, as well as the acquisition and exchange of regional manufacturing facilities and related manufacturing assets.

 

A summary of the System Transformation transactions (the “System Transformation Transactions”) completed by the Company is included in the Company’s Annual Report on Form 10‑K for 2017. Following is a summary of the System Transformation Transactions for which cash purchase prices remained subject to final post-closing adjustment or final resolution on July 1, 2018, in accordance with the terms and conditions of the applicable asset purchase agreement or asset exchange agreement for such transactions:

 

 

10


 

Acquisition of Arkansas Distribution Territories and Memphis, Tennessee and West Memphis, Arkansas Regional Manufacturing Facilities in exchange for the Company’s Deep South and Somerset Distribution Territories and Mobile, Alabama Manufacturing Facility (the “CCR Exchange Transaction”)

 

On October 2, 2017, the Company (i) acquired from CCR distribution rights and related assets in territories previously served by CCR through CCR’s facilities and equipment located in central and southern Arkansas and two regional manufacturing facilities located in Memphis, Tennessee and West Memphis, Arkansas and related manufacturing assets (collectively, the “CCR Exchange Business”) in exchange for which the Company (ii) transferred to CCR distribution rights and related assets in territories previously served by the Company through its facilities and equipment located in portions of southern Alabama, southeastern Mississippi, southwestern Georgia and northwestern Florida and in and around Somerset, Kentucky and a regional manufacturing facility located in Mobile, Alabama and related manufacturing assets (collectively, the “Deep South and Somerset Exchange Business”), pursuant to an asset exchange agreement entered into by the Company, certain of its wholly-owned subsidiaries and CCR on September 29, 2017 (the “CCR AEA”).

 

During 2017, the Company paid CCR $15.9 million toward the closing of the CCR Exchange Transaction, representing an estimate of the difference between the value of the CCR Exchange Business acquired by the Company and the value of the Deep South and Somerset Exchange Business acquired by CCR. During the fourth quarter of 2017, the Company recorded certain adjustments to this settlement amount as a result of changes in estimated net working capital and other fair value adjustments, which are included in accounts payable to The Coca‑Cola Company. The final closing price for the CCR Exchange Transaction remains subject to final resolution pursuant to the CCR AEA. The Company anticipates final post-closing adjustments for the CCR Exchange Transaction will be completed during the third quarter of 2018.

 

Acquisition of Memphis, Tennessee Distribution Territories (the “Memphis Transaction”)

 

On October 2, 2017, the Company acquired distribution rights and related assets in territories previously served by CCR through CCR’s facilities and equipment located in and around Memphis, Tennessee, including portions of northwestern Mississippi and eastern Arkansas (the “Memphis Territory”), pursuant to an asset purchase agreement entered by the Company and CCR on September 29, 2017 (the “September 2017 APA”). The Company completed this acquisition for a cash purchase price of $42.4 million. During the second quarter of 2018, the cash purchase price for the Memphis Transaction increased by $2.8 million as a result of net working capital and other fair value adjustments, which remains payable to The Coca‑Cola Company. The cash purchase price for the Memphis Transaction remains subject to post-closing adjustment in accordance with the September 2017 APA. The Company anticipates final post-closing adjustments for the Memphis Transaction will be completed during the third quarter of 2018.

 

Acquisition of Spartanburg and Bluffton, South Carolina Distribution Territories in exchange for the Company’s Florence and Laurel Territories and Piedmont’s Northeastern Georgia Territories (the “United Exchange Transaction”)

 

On October 2, 2017, the Company and Piedmont completed exchange transactions in which (i) the Company acquired from United distribution rights and related assets in territories previously served by United through United’s facilities and equipment located in and around Spartanburg, South Carolina and a portion of United’s territory located in and around Bluffton, South Carolina (collectively, the “United Distribution Business”) and Piedmont acquired from United similar rights, assets and liabilities, and working capital in the remainder of United’s Bluffton, South Carolina territory, in exchange for which (ii) the Company transferred to United distribution rights and related assets in territories previously served by the Company through its facilities and equipment located in parts of northwestern Alabama, south-central Tennessee and southeastern Mississippi previously served by the Company’s distribution centers located in Florence, Alabama and Laurel, Mississippi (collectively, the “Florence and Laurel Distribution Business”) and Piedmont transferred to United similar rights, assets and liabilities, and working capital of Piedmont’s in territory located in parts of northeastern Georgia (the “Northeastern Georgia Distribution Business”), pursuant to an asset exchange agreement between the Company, certain of its wholly-owned subsidiaries and United dated September 29, 2017 (the “United AEA”) and an asset exchange agreement between Piedmont and United dated September 29, 2017 (the “Piedmont – United AEA”).

 

At closing, the Company and Piedmont paid United $3.4 million toward the closing of the United Exchange Transaction, representing an estimate of (i) the difference between the value of the United Distribution Business acquired by the Company and the value of the Florence and Laurel Distribution Business acquired by United, plus (ii) the difference between the value of the portion of the Bluffton, South Carolina territory acquired by Piedmont and the value of the Northeastern Georgia Distribution Business acquired by United, which amounts remain subject to final resolution pursuant to the United AEA and the Piedmont – United AEA, respectively. The Company anticipates final resolution for the United Exchange transaction will occur during the third quarter of 2018.

 

Collectively, the CCR Exchange Transaction, the Memphis Transaction and the United Exchange Transaction are the “October 2017 Transactions,” the CCR Exchange Business, the Memphis Territory and the United Distribution Business are the “October 2017

 

11


 

Acquisitions” and the Deep South and Somerset Exchange Business and the Florence and Laurel Distribution Business are the “October 2017 Divestitures.”

 

In addition to the October 2017 Transactions summarized above, the Company completed three additional System Transformation Transactions with CCR in 2017 for which all post-closing adjustments have been completed: (i) the acquisition from CCR of distribution rights and related assets for territories in Anderson, Fort Wayne, Lafayette, South Bend and Terre Haute, Indiana on January 27, 2017 (the “January 2017 Transaction”), (ii) the acquisition from CCR of distribution rights and related assets for territories in Indianapolis and Bloomington, Indiana and Columbus and Mansfield, Ohio and regional manufacturing facilities and related assets located in Indianapolis and Portland, Indiana on March 31, 2017 (the “March 2017 Transactions”), and (iii) the acquisition from CCR of distribution rights and related assets for territories in Akron, Elyria, Toledo, Willoughby and Youngstown, Ohio and a regional manufacturing facility and related assets located in Twinsburg, Ohio on April 28, 2017 (the “April 2017 Transactions”).

 

Post-closing adjustments for the January 2017 Transaction and the March 2017 Transactions were completed during 2017 and post-closing adjustments for the April 2017 Transactions were completed during the second quarter of 2018. During the fourth quarter of 2017, the cash purchase price for the April 2017 Transactions decreased by $4.7 million as a result of net working capital and other fair value adjustments, which was paid to the Company by The Coca‑Cola Company during the second quarter of 2018.

 

The fair value of acquired assets and assumed liabilities of the System Transformation Transactions that closed during 2017 (the “2017 System Transformation Transactions”), as of the acquisition dates, is summarized as follows:

 

(in thousands)

 

January 2017

Transaction

 

 

March 2017

Transactions

 

 

April 2017

Transactions

 

 

October 2017

Acquisitions

 

 

Total 2017 System

Transformation

Transactions

Acquisitions

 

Cash

 

$

107

 

 

$

211

 

 

$

103

 

 

$

191

 

 

$

612

 

Inventories

 

 

5,953

 

 

 

20,952

 

 

 

14,554

 

 

 

14,850

 

 

 

56,309

 

Prepaid expenses and other current assets

 

 

1,155

 

 

 

5,117

 

 

 

4,068

 

 

 

4,573

 

 

 

14,913

 

Accounts receivable from The Coca-Cola Company

 

 

1,042

 

 

 

1,807

 

 

 

2,552

 

 

 

1,447

 

 

 

6,848

 

Property, plant and equipment

 

 

25,708

 

 

 

81,638

 

 

 

52,263

 

 

 

71,589

 

 

 

231,198

 

Other assets (including deferred taxes)

 

 

1,158

 

 

 

3,227

 

 

 

3,960

 

 

 

1,300

 

 

 

9,645

 

Goodwill

 

 

1,544

 

 

 

2,527

 

 

 

16,941

 

 

 

16,438

 

 

 

37,450

 

Distribution agreements

 

 

22,000

 

 

 

46,750

 

 

 

19,500

 

 

 

129,850

 

 

 

218,100

 

Customer lists

 

 

1,500

 

 

 

1,750

 

 

 

1,000

 

 

 

4,950

 

 

 

9,200

 

Total acquired assets

 

$

60,167

 

 

$

163,979

 

 

$

114,941

 

 

$

245,188

 

 

$

584,275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities (acquisition related contingent consideration)

 

$

1,350

 

 

$

2,958

 

 

$

1,475

 

 

$

1,576

 

 

$

7,359

 

Other current liabilities

 

 

324

 

 

 

3,760

 

 

 

2,860

 

 

 

8,311

 

 

 

15,255

 

Other liabilities (acquisition related contingent consideration)

 

 

26,377

 

 

 

49,739

 

 

 

25,616

 

 

 

21,881

 

 

 

123,613

 

Other liabilities

 

 

43

 

 

 

2,953

 

 

 

1,792

 

 

 

102

 

 

 

4,890

 

Total assumed liabilities

 

$

28,094

 

 

$

59,410

 

 

$

31,743

 

 

$

31,870

 

 

$

151,117

 

 

 

12


 

The fair value of acquired assets and assumed liabilities in the October 2017 Acquisitions as of the acquisition date is summarized as follows:

 

(in thousands)

 

CCR Exchange Business

 

 

Memphis Territory

 

 

United Exchange Business

 

 

Total October 2017 Acquisitions

 

Cash

 

$

91

 

 

$

100

 

 

$

-

 

 

$

191

 

Inventories

 

 

10,667

 

 

 

3,354

 

 

 

829

 

 

 

14,850

 

Prepaid expenses and other current assets

 

 

3,172

 

 

 

1,087

 

 

 

314

 

 

 

4,573

 

Accounts receivable from The Coca-Cola Company

 

 

674

 

 

 

563

 

 

 

210

 

 

 

1,447

 

Property, plant and equipment

 

 

47,484

 

 

 

21,321

 

 

 

2,784

 

 

 

71,589

 

Other assets (including deferred taxes)

 

 

753

 

 

 

547

 

 

 

-

 

 

 

1,300

 

Goodwill

 

 

7,046

 

 

 

6,695

 

 

 

2,697

 

 

 

16,438

 

Distribution agreements

 

 

80,500

 

 

 

35,400

 

 

 

13,950

 

 

 

129,850

 

Customer lists

 

 

3,200

 

 

 

1,200

 

 

 

550

 

 

 

4,950

 

Total acquired assets

 

$

153,587

 

 

$

70,267

 

 

$

21,334

 

 

$

245,188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities (acquisition related contingent consideration)

 

$

-

 

 

$

1,576

 

 

$

-

 

 

$

1,576

 

Other current liabilities

 

 

3,497

 

 

 

4,323

 

 

 

491

 

 

 

8,311

 

Other liabilities (acquisition related contingent consideration)

 

 

-

 

 

 

21,881

 

 

 

-

 

 

 

21,881

 

Other liabilities

 

 

15

 

 

 

87

 

 

 

-

 

 

 

102

 

Total assumed liabilities

 

$

3,512

 

 

$

27,867

 

 

$

491

 

 

$

31,870

 

 

The goodwill for the 2017 System Transformation Transactions is included in the Nonalcoholic Beverages segment and is primarily attributed to operational synergies and the workforce acquired. Goodwill of $11.4 million, $7.0 million, $8.8 million and $2.7 million is expected to be deductible for tax purposes for the April 2017 Transactions, the CCR Exchange Business, the Memphis Territory and the United Exchange Business, respectively. No goodwill is expected to be deductible for tax purposes for the January 2017 Transaction or the March 2017 Transactions.

 

The carrying value of assets and liabilities divested in the October 2017 Divestitures is summarized as follows:

 

(in thousands)

 

October 2017

Divestitures

 

Cash

 

$

303

 

Inventories

 

 

13,717

 

Prepaid expenses and other current assets

 

 

1,199

 

Property, plant and equipment

 

 

44,380

 

Other assets (including deferred taxes)

 

 

604

 

Goodwill

 

 

13,073

 

Distribution agreements

 

 

65,043

 

Total divested assets

 

$

138,319

 

 

 

 

 

 

Other current liabilities

 

$

5,683

 

Pension and postretirement benefit obligation

 

 

16,855

 

Total divested liabilities

 

$

22,538

 

 

The October 2017 Divestitures were recorded in the Company’s Nonalcoholic Beverages segment prior to divestiture.

 

System Transformation Transactions Financial Results

 

The financial results of the System Transformation Transactions have been included in the Company’s consolidated condensed financial statements from their respective acquisition or exchange dates. Net sales and income from operations for certain territories and regional manufacturing facilities acquired and divested by the Company during 2017 are impracticable to separately calculate, as the operations were absorbed into territories and facilities owned by the Company prior to the System Transformation, and therefore have been omitted from the results below. Omission of net sales and income from operations for such territories and facilities is not

 

13


 

considered material to the results presented below. The remaining 2017 System Transformation Transactions contributed the following amounts to the Company’s consolidated condensed statements of operations:

 

 

 

Second Quarter

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Impact to net sales - total 2017 System Transformation Transactions acquisitions

 

$

312,896

 

 

$

206,894

 

 

$

587,354

 

 

$

233,140

 

Impact to net sales - October 2017 Divestitures

 

 

-

 

 

 

81,410

 

 

 

-

 

 

 

152,269

 

Total impact to net sales

 

$

312,896

 

 

$

288,304

 

 

$

587,354

 

 

$

385,409

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impact to income from operations - total 2017 System Transformation Transactions acquisitions

 

$

3,696

 

 

$

10,323

 

 

$

2,761

 

 

$

10,419

 

Impact to income from operations - October 2017 Divestitures

 

 

-

 

 

 

9,275

 

 

 

-

 

 

 

15,284

 

Total impact to income from operations

 

$

3,696

 

 

$

19,598

 

 

$

2,761

 

 

$

25,703

 

 

 

The Company incurred transaction related expenses for the System Transformation Transactions of $2.1 million in the first half of 2017, which were included within S,D&A expenses on the consolidated condensed statements of operations.

 

System Transformation Transactions Pro Forma Financial Information

 

The purpose of the pro forma disclosure is to present the net sales and the income from operations of the combined entity as though the 2017 System Transformation Transactions had occurred as of the beginning of 2017. The pro forma combined net sales and income from operations do not necessarily reflect what the combined Company’s net sales and income from operations would have been had the acquisitions occurred at the beginning of 2017. The pro forma financial information also may not be useful in predicting the future financial results of the combined company. The actual results may differ significantly from the pro forma amounts reflected herein due to a variety of factors.

 

The following table represents the Company’s unaudited pro forma net sales and unaudited pro forma income from operations for the 2017 System Transformation Transactions.

 

 

 

Second Quarter 2017

 

 

First Half 2017

 

(in thousands)

 

Net Sales

 

 

Income from Operations

 

 

Net Sales

 

 

Income from Operations

 

Balance as reported

 

$

1,169,291

 

 

$

48,655

 

 

$

2,034,993

 

 

$

63,605

 

Pro forma adjustments (unaudited)

 

 

24,280

 

 

 

982

 

 

 

229,429

 

 

 

4,207

 

Balance including pro forma adjustments (unaudited)

 

$

1,193,571

 

 

$

49,637

 

 

$

2,264,422

 

 

$

67,812

 

 

The net sales pro forma and the income from operations pro forma reflect adjustments for (i) the inclusion of historic results of operations for the distribution territories and the regional manufacturing facilities acquired in the System Transformation Transactions for the period prior to the Company’s acquisition of the applicable territories or facility, for each period presented and (ii) the elimination of historic results of operations for the October 2017 Divestitures.

 

4.Inventories

 

Inventories consisted of the following:

 

(in thousands)

 

July 1, 2018

 

 

December 31, 2017

 

Finished products

 

$

148,456

 

 

$

116,354

 

Manufacturing materials

 

 

33,737

 

 

 

33,073

 

Plastic shells, plastic pallets and other inventories

 

 

39,880

 

 

 

34,191

 

Total inventories

 

$

222,073

 

 

$

183,618

 

 

 

14


 

5.Prepaid Expenses and Other Current Assets

 

Prepaid expenses and other current assets consisted of the following:

 

(in thousands)

 

July 1, 2018

 

 

December 31, 2017

 

Repair parts

 

$

29,725

 

 

$

30,530

 

Current portion of income taxes

 

 

13,006

 

 

 

35,930

 

Prepaid software

 

 

6,829

 

 

 

5,855

 

Prepayments for sponsorships

 

 

4,689

 

 

 

6,358

 

Commodity hedges at fair market value

 

 

1,750

 

 

 

4,420

 

Other prepaid expenses and other current assets

 

 

32,901

 

 

 

17,553

 

Total prepaid expenses and other current assets

 

$

88,900

 

 

$

100,646

 

 

6.Property, Plant and Equipment, Net

 

The principal categories and estimated useful lives of property, plant and equipment, net were as follows:

 

(in thousands)

 

July 1, 2018

 

 

December 31, 2017

 

 

Estimated Useful Lives

Land

 

$

78,478

 

 

$

78,825

 

 

 

Buildings

 

 

213,294

 

 

 

211,308

 

 

8-50 years

Machinery and equipment

 

 

318,771

 

 

 

315,117

 

 

5-20 years

Transportation equipment

 

 

368,436

 

 

 

351,479

 

 

4-20 years

Furniture and fixtures

 

 

93,239

 

 

 

89,559

 

 

3-10 years

Cold drink dispensing equipment

 

 

495,397

 

 

 

488,208

 

 

5-17 years

Leasehold and land improvements

 

 

129,264

 

 

 

125,348

 

 

5-20 years

Software for internal use

 

 

116,283

 

 

 

113,490

 

 

3-10 years

Construction in progress

 

 

20,372

 

 

 

25,490

 

 

 

Total property, plant and equipment, at cost

 

 

1,833,534

 

 

 

1,798,824

 

 

 

Less:  Accumulated depreciation and amortization

 

 

821,111

 

 

 

767,436

 

 

 

Property, plant and equipment, net

 

$

1,012,423

 

 

$

1,031,388

 

 

 

 

Depreciation expense, which includes amortization expense for leased property under capital leases, was $82.7 million in the first half of 2018 and $70.3 million in the first half of 2017.

 

7.Goodwill

 

A reconciliation of the activity for goodwill for the first half of 2018 and the first half of 2017 is as follows:

 

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

Beginning balance - goodwill

 

$

169,316

 

 

$

144,586

 

System Transformation Transactions acquisitions

 

 

-

 

 

 

15,076

 

Measurement period adjustments(1)

 

 

1,583

 

 

 

765

 

Ending balance - goodwill

 

$

170,899

 

 

$

160,427

 

 

 

 

 

 

 

 

 

 

(1)  Measurement period adjustments relate to post-closing adjustments made in accordance with the terms and conditions of the applicable asset purchase agreement or asset exchange agreement for each System Transformation Transaction. See Note 3 to the consolidated condensed financial statements for additional information on the System Transformation Transactions.

 

The Company’s goodwill resides entirely within the Nonalcoholic Beverages segment. The Company performs its annual impairment test of goodwill as of the first day of the fourth quarter of each fiscal year. During the first half of 2018, the Company did not experience any triggering events or changes in circumstances indicating the carrying amounts of the Company’s goodwill exceeded fair values.

 

 

15


 

8.Distribution Agreements, Net

 

Distribution agreements, net, which are amortized on a straight line basis and have an estimated useful life of 20 to 40 years, consisted of the following:

 

(in thousands)

 

July 1, 2018

 

 

December 31, 2017

 

Distribution agreements at cost

 

$

944,627

 

 

$

939,527

 

Less: Accumulated amortization

 

 

(38,031

)

 

 

(26,175

)

Distribution agreements, net

 

$

906,596

 

 

$

913,352

 

 

A reconciliation of the activity for distribution agreements, net for the first half of 2018 and the first half of 2017 is as follows:

 

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

Beginning balance - distribution agreements, net

 

$

913,352

 

 

$

234,988

 

Conversion to distribution rights from franchise rights(1)

 

 

-

 

 

 

533,040

 

System Transformation Transactions acquisitions

 

 

-

 

 

 

36,800

 

Measurement period adjustment(2)

 

 

5,100

 

 

 

-

 

Other distribution agreements

 

 

-

 

 

 

44

 

Additional accumulated amortization

 

 

(11,856

)

 

 

(6,668

)

Ending balance - distribution agreements, net

 

$

906,596

 

 

$

798,204

 

 

(1)

In connection with the closing of the March 2017 Transactions, the Company, The Coca-Cola Company and CCR entered into a comprehensive beverage agreement (as amended, the “CBA”) on March 31, 2017, and concurrently converted the Company’s franchise rights within the territories in which the Company distributed Coca‑Cola products prior to beginning the System Transformation to distribution agreements, net on the consolidated condensed financial statements. Prior to this conversion, the Company’s franchise rights resided entirely within the Nonalcoholic Beverages segment.

(2)

Measurement period adjustment relates to post-closing adjustments made in relation to the Memphis Transaction in accordance with the terms and conditions of the September 2017 APA. The adjustment to amortization expense associated with this measurement period adjustment was not material to the consolidated condensed financial statements. See Note 3 to the consolidated condensed financial statements for additional information on the System Transformation Transactions.

 

9.Customer Lists and Other Identifiable Intangible Assets, Net

 

Customer lists and other identifiable intangible assets, net, which are amortized on a straight line basis and have an estimated useful life of 12 to 20 years, consisted of the following:

 

(in thousands)

 

July 1, 2018

 

 

December 31, 2017

 

Customer lists and other identifiable intangible assets at cost

 

$

25,288

 

 

$

25,288

 

Less: Accumulated amortization

 

 

(7,887

)

 

 

(6,968

)

Customer lists and other identifiable intangible assets, net

 

$

17,401

 

 

$

18,320

 

 

A reconciliation of the activity for customer lists and other identifiable intangible assets, net for the first half of 2018 and the first half of 2017 is as follows:

 

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

Beginning balance - customer lists and other identifiable intangible assets, net

 

$

18,320

 

 

$

10,427

 

System Transformation Transactions acquisitions

 

 

-

 

 

 

3,800

 

Additional accumulated amortization

 

 

(919

)

 

 

(621

)

Ending balance - customer lists and other identifiable intangible assets, net

 

$

17,401

 

 

$

13,606

 

 

 

16


 

10.Other Accrued Liabilities

 

Other accrued liabilities consisted of the following:

 

(in thousands)

 

July 1, 2018

 

 

December 31, 2017

 

Checks and transfers yet to be presented for payment from zero balance cash accounts

 

$

41,395

 

 

$

37,262

 

Accrued insurance costs

 

 

36,920

 

 

 

35,433

 

Accrued marketing costs

 

 

35,188

 

 

 

33,376

 

Current portion of acquisition related contingent consideration

 

 

25,490

 

 

 

23,339

 

Employee and retiree benefit plan accruals

 

 

25,303

 

 

 

27,024

 

Accrued taxes (other than income taxes)

 

 

8,829

 

 

 

6,391

 

Current deferred proceeds from Territory Conversion Fee(1)

 

 

2,286

 

 

 

2,286

 

All other accrued expenses

 

 

25,594

 

 

 

20,419

 

Total other accrued liabilities

 

$

201,005

 

 

$

185,530

 

 

(1)

Pursuant to a territory conversion agreement entered into by the Company, The Coca‑Cola Company and CCR in September 2015 (as amended), upon the conversion of the Company’s then-existing bottling agreements to the CBA on March 31, 2017, the Company received a one-time fee from CCR, which, after final adjustments made during the second quarter of 2017, totaled $91.5 million (the “Territory Conversion Fee”). The Territory Conversion Fee was recorded as a deferred liability and will be amortized as a reduction to cost of sales over a period of 40 years.

 

11.Debt

 

Following is a summary of the Company’s debt:

 

 

(in thousands)

 

Maturity

 

Interest

Rate

 

 

Interest

Paid

 

Public /

Non-public

 

July 1,

2018

 

 

December 31,

2017

 

Revolving Credit Facility

 

2023

 

Variable

 

 

Varies

 

Non-public

 

$

100,000

 

 

$

207,000

 

Term Loan Facility(1)

 

2021

 

Variable

 

 

Varies

 

Non-public

 

 

300,000

 

 

 

300,000

 

Senior Notes

 

2023

 

3.28%

 

 

Semi-annually

 

Non-public

 

 

125,000

 

 

 

125,000

 

Senior Notes

 

2030

 

3.96%

 

 

Quarterly

 

Non-public

 

 

150,000

 

 

 

-

 

Senior Notes(1)

 

2019

 

7.00%

 

 

Semi-annually

 

Public

 

 

110,000

 

 

 

110,000

 

Senior Notes

 

2025

 

3.80%

 

 

Semi-annually

 

Public

 

 

350,000

 

 

 

350,000

 

Unamortized discount on Senior Notes

 

2019

 

 

 

 

 

 

 

 

 

 

(207

)

 

 

(332

)

Unamortized discount on Senior Notes

 

2025

 

 

 

 

 

 

 

 

 

 

(65

)

 

 

(70

)

Debt issuance costs

 

 

 

 

 

 

 

 

 

 

 

 

(3,415

)

 

 

(3,580

)

Total debt

 

 

 

 

 

 

 

 

 

 

 

 

1,131,313

 

 

 

1,088,018

 

Less: Current portion of debt

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

Long-term debt

 

 

 

 

 

 

 

 

 

 

 

$

1,131,313

 

 

$

1,088,018

 

 

(1)

Pursuant to the Company’s Term Loan Facility (as defined below) and the indenture under which the 2019 Notes (as defined below) were issued, principal payments will be due in the next twelve months. The Company intends to refinance these amounts and has the capacity to do so under its Revolving Credit Facility (as defined below), which is classified as long-term debt. As such, any amounts due in the next twelve months were classified as non-current.

 

The Company had capital lease obligations of $39.3 million on July 1, 2018 and $43.5 million on December 31, 2017. The Company mitigates its financing risk by using multiple financial institutions and only entering into credit arrangements with institutions with investment grade credit ratings. The Company monitors counterparty credit ratings on an ongoing basis.

 

On June 8, 2018, the Company entered into a second amended and restated credit agreement for a five-year unsecured revolving credit facility (as amended, the “Revolving Credit Facility”), which amended and restated its prior credit agreement dated October 16, 2014. The Revolving Credit Facility has an aggregate maximum borrowing capacity of $500 million, which may be increased at the Company’s option to $750 million, subject to obtaining commitments from the lenders and satisfying other conditions specified in the credit agreement. Borrowings under the Revolving Credit Facility bear interest at a floating base rate or a floating Eurodollar rate plus an applicable margin, at the Company’s option, dependent on the Company’s credit ratings at the time of borrowing. At the Company’s current credit ratings, the Company must pay an annual facility fee of 0.15% of the lenders’ aggregate commitments under the Revolving Credit Facility. The Revolving Credit Facility has a scheduled maturity date of June 8, 2023.

 

17


 

 

In June 2016, the Company entered into a five-year term loan agreement for a senior unsecured term loan facility (as amended, the “Term Loan Facility”) in the aggregate principal amount of $300 million, maturing June 7, 2021. The Company may request additional term loans under the agreement, provided the Company’s aggregate borrowings under the Term Loan Facility do not exceed $500 million. Borrowings under the Term Loan Facility bear interest at a floating base rate or a floating Eurodollar rate plus an applicable margin, at the Company’s option, dependent on the Company’s credit ratings. Subsequent to the end of the second quarter of 2018, this agreement was amended, as discussed in Note 24.

 

In April 2009, the Company sold $110 million aggregate principal amount of senior unsecured notes due 2019 (the “2019 Notes”) to Citigroup Global Markets Inc., Wachovia Capital Markets, LLC and SunTrust Robinson Humphrey, Inc., as representatives of the several underwriters pursuant to the Underwriting Agreement dated April 2, 2009 between the Company and the underwriters. The 2019 Notes were issued at 98.238% of par. These notes bear interest at 7.00%, payable semi-annually in arrears on April 15 and October 15 of each year, and will mature on April 15, 2019, unless earlier redeemed or repurchased by the Company.

 

In November 2015, the Company sold $350 million aggregate principal amount of senior unsecured notes due 2025 (the “2025 Notes”) to Citigroup Global Markets Inc., J.P. Morgan Securities LLC and Wells Fargo Securities, LLC, as representatives of the several underwriters pursuant to the Underwriting Agreement dated November 20, 2015 between the Company and the underwriters. The 2025 Notes were issued at 99.975% of par. These notes bear interest at 3.80%, payable semi-annually in arrears on May 25 and November 25 of each year, and will mature on November 25, 2025, unless earlier redeemed or repurchased by the Company.

 

In February 2017, the Company sold $125 million aggregate principal amount of senior unsecured notes due 2023 to PGIM, Inc. (“Prudential”) and certain of its affiliates pursuant to the Note Purchase and Private Shelf Agreement dated June 10, 2016 between the Company, Prudential and the other parties thereto (as amended, the “Prudential Shelf Facility”). These notes bear interest at 3.28%, payable semi-annually in arrears on February 27 and August 27 of each year, and will mature on February 27, 2023 unless earlier redeemed by the Company. The Company may request that Prudential consider the purchase of additional senior unsecured notes of the Company under the Prudential Shelf Facility in an aggregate principal amount of up to $175 million. Subsequent to the end of the second quarter of 2018, this agreement was amended, as discussed in Note 24.

 

On March 21, 2018, the Company sold $150 million aggregate principal amount of senior unsecured notes due 2030 to NYL Investors LLC (“NYL”) and certain of its affiliates pursuant to the Note Purchase and Private Shelf Agreement dated March 6, 2018 between the Company, NYL and the other parties thereto (as amended, the “NYL Shelf Facility”). These notes bear interest at 3.96%, payable quarterly in arrears on March 21, June 21, September 21 and December 21 of each year, and will mature on March 21, 2030, unless earlier redeemed by the Company. Subsequent to the end of the second quarter of 2018, this agreement was amended, as discussed in Note 24.

 

The Revolving Credit Facility, the Term Loan Facility, the Prudential Shelf Facility and the NYL Shelf Facility include two financial covenants: a consolidated cash flow/fixed charges ratio and a consolidated funded indebtedness/cash flow ratio, each as defined in the respective agreements. The Company was in compliance with these covenants as of July 1, 2018. These covenants do not currently, and the Company does not anticipate they will, restrict its liquidity or capital resources.

 

The indentures under which the Company’s public debt was issued do not include financial covenants but do limit the incurrence of certain liens and encumbrances as well as indebtedness by the Company’s subsidiaries in excess of certain amounts.

 

All outstanding long-term debt has been issued by the Company and none has been issued by any of its subsidiaries. There are no guarantees of the Company’s debt.

 

12.Derivative Financial Instruments

 

The Company is subject to the risk of increased costs arising from adverse changes in certain commodity prices. In the normal course of business, the Company manages these risks through a variety of strategies, including the use of derivative instruments. The Company does not use derivative instruments for trading or speculative purposes. All derivative instruments are recorded at fair value as either assets or liabilities in the Company’s consolidated condensed balance sheets. These derivative instruments are not designated as hedging instruments under GAAP and are used as “economic hedges” to manage certain commodity price risk. Derivative instruments held are marked to market on a monthly basis and recognized in earnings consistent with the expense classification of the underlying hedged item. Settlements of derivative agreements are included in cash flows from operating activities on the Company’s consolidated condensed statements of cash flows.

 

 

18


 

The Company uses several different financial institutions for commodity derivative instruments to minimize the concentration of credit risk. While the Company would be exposed to credit loss in the event of nonperformance by these counterparties, the Company does not anticipate nonperformance by these parties.

 

The following table summarizes pre-tax changes in the fair value of the Company’s commodity derivative financial instruments and the classification of such changes in the consolidated condensed statements of operations.

 

 

 

 

 

Second Quarter

 

 

First Half

 

(in thousands)

 

Classification of Gain (Loss)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Commodity hedges

 

Cost of sales

 

$

249

 

 

$

(674

)

 

$

(2,516

)

 

$

24

 

Commodity hedges

 

Selling, delivery and administrative expenses

 

 

48

 

 

 

(513

)

 

 

(154

)

 

 

(884

)

Total gain (loss)

 

 

 

$

297

 

 

$

(1,187

)

 

$

(2,670

)

 

$

(860

)

 

The following table summarizes the fair values and classification in the consolidated condensed balance sheets of derivative instruments held by the Company:

 

(in thousands)

 

Balance Sheet Classification

 

July 1, 2018

 

 

December 31, 2017

 

Assets:

 

 

 

 

 

 

 

 

 

 

Commodity hedges at fair market value

 

Prepaid expenses and other current assets

 

$

1,750

 

 

$

4,420

 

Total assets

 

 

 

$

1,750

 

 

$

4,420

 

 

The Company has master agreements with the counterparties to its derivative financial agreements that provide for net settlement of derivative transactions. Accordingly, the net amounts of derivative assets are recognized in either prepaid expenses and other current assets or other assets in the Company’s consolidated condensed balance sheets and the net amounts of derivative liabilities are recognized in other accrued liabilities or other liabilities in the consolidated condensed balance sheets. The following table summarizes the Company’s gross derivative assets and gross derivative liabilities in the consolidated condensed balance sheets:

 

(in thousands)

 

July 1, 2018

 

 

December 31, 2017

 

Gross derivative assets

 

$

3,550

 

 

$

4,481

 

Gross derivative liabilities

 

 

1,800

 

 

 

61

 

 

The following table summarizes the Company’s outstanding commodity derivative agreements:

 

(in thousands)

 

July 1, 2018

 

 

December 31, 2017

 

Notional amount of outstanding commodity derivative agreements

 

$

97,337

 

 

$

59,564

 

Latest maturity date of outstanding commodity derivative agreements

 

December 2018

 

 

December 2018

 

 

13.Fair Values of Financial Instruments

 

GAAP requires assets and liabilities carried at fair value to be classified and disclosed in one of the following categories:

 

 

Level 1:  Quoted market prices in active markets for identical assets or liabilities.

 

Level 2:  Observable market based inputs or unobservable inputs that are corroborated by market data.

 

Level 3:  Unobservable inputs that are not corroborated by market data.

 

 

19


 

The following methods and assumptions were used by the Company in estimating the fair values of its financial instruments. There were no transfers of assets or liabilities between levels in any period presented.

 

Financial Instrument

 

Fair Value

Level

 

Method and Assumptions

Deferred compensation plan assets and liabilities

 

Level 1

 

The fair value of the Company’s non-qualified deferred compensation plan for certain executives and other highly compensated employees is based on the fair values of associated assets and liabilities, which are held in mutual funds and are based on the quoted market value of the securities held within the mutual funds.

Commodity hedging agreements

 

Level 2

 

The fair values of the Company’s commodity hedging agreements are based on current settlement values at each balance sheet date. The fair values of the commodity hedging agreements at each balance sheet date represent the estimated amounts the Company would have received or paid upon termination of these agreements. The Company’s credit risk related to the derivative financial instruments is managed by requiring high standards for its counterparties and periodic settlements. The Company considers nonperformance risk in determining the fair value of derivative financial instruments.

Non-public variable rate debt

 

Level 2

 

The carrying amounts of the Company’s non-public variable rate debt approximate their fair values due to variable interest rates with short reset periods.

Non-public fixed rate debt

 

Level 2

 

The fair values of the Company’s non-public fixed rate debt are based on estimated current market prices.

Public debt securities

 

Level 2

 

The fair values of the Company’s public debt securities are based on estimated current market prices.

Acquisition related contingent consideration

 

Level 3

 

The fair values of acquisition related contingent consideration are based on internal forecasts and the weighted average cost of capital (“WACC”) derived from market data.

 

The following tables summarize, by assets and liabilities, the carrying amounts and fair values by level of the Company’s deferred compensation plan, commodity hedging agreements, debt and acquisition related contingent consideration:

 

 

 

July 1, 2018

 

 

 

Carrying

 

 

Total

 

 

Fair Value

 

 

Fair Value

 

 

Fair Value

 

(in thousands)

 

Amount

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred compensation plan assets

 

$

34,555

 

 

$

34,555

 

 

$

34,555

 

 

$

-

 

 

$

-

 

Commodity hedging agreements

 

 

1,750

 

 

 

1,750

 

 

 

-

 

 

 

1,750

 

 

 

-

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred compensation plan liabilities

 

 

34,555

 

 

 

34,555

 

 

 

34,555

 

 

 

-

 

 

 

-

 

Non-public variable rate debt

 

 

399,485

 

 

 

400,000

 

 

 

-

 

 

 

400,000

 

 

 

-

 

Non-public fixed rate debt

 

 

274,678

 

 

 

258,800

 

 

 

-

 

 

 

258,800

 

 

 

-

 

Public debt securities

 

 

457,150

 

 

 

457,100

 

 

 

-

 

 

 

457,100

 

 

 

-

 

Acquisition related contingent consideration

 

 

374,537

 

 

 

374,537

 

 

 

-

 

 

 

-

 

 

 

374,537

 

 

 

 

December 31, 2017

 

 

 

Carrying

 

 

Total

 

 

Fair Value

 

 

Fair Value

 

 

Fair Value

 

(in thousands)

 

Amount

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred compensation plan assets

 

$

33,166

 

 

$

33,166

 

 

$

33,166

 

 

$

-

 

 

$

-

 

Commodity hedging agreements

 

 

4,420

 

 

 

4,420

 

 

 

-

 

 

 

4,420

 

 

 

-

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred compensation plan liabilities

 

 

33,166

 

 

 

33,166

 

 

 

33,166

 

 

 

-

 

 

 

-

 

Non-public variable rate debt

 

 

506,398

 

 

 

507,000

 

 

 

-

 

 

 

507,000

 

 

 

-

 

Non-public fixed rate debt

 

 

124,829

 

 

 

126,400

 

 

 

-

 

 

 

126,400

 

 

 

-

 

Public debt securities

 

 

456,791

 

 

 

475,100

 

 

 

-

 

 

 

475,100

 

 

 

-

 

Acquisition related contingent consideration

 

 

381,291

 

 

 

381,291

 

 

 

-

 

 

 

-

 

 

 

381,291

 

 

Under the CBA, the Company is required to make quarterly sub-bottling payments to CCR on a continuing basis for the grant of exclusive rights to distribute, promote, market and sell specified covered beverages and beverage products in the distribution territories acquired in the System Transformation, excluding territories the Company acquired in an exchange transaction. This

 

20


 

acquisition related contingent consideration is valued using a probability weighted discounted cash flow model based on internal forecasts and the WACC derived from market data, which are considered Level 3 inputs. Each reporting period, the Company adjusts its acquisition related contingent consideration liability related to the distribution territories to fair value by discounting future expected sub-bottling payments required under the CBA using the Company’s estimated WACC.

 

These future expected sub-bottling payments extend through the life of the related distribution assets acquired in each distribution territory, which is generally 40 years. As a result, the fair value of the acquisition related contingent consideration liability is impacted by the Company’s WACC, management’s estimate of the amounts that will be paid in the future under the CBA, and current sub-bottling payments (all Level 3 inputs). Changes in any of these Level 3 inputs, particularly the underlying risk-free interest rate used to estimate the Company’s WACC, could result in material changes to the fair value of the acquisition related contingent consideration and could materially impact the amount of noncash expense (or income) recorded each reporting period.

 

The acquisition related contingent consideration is the Company’s only Level 3 asset or liability. A reconciliation of the Level 3 activity is as follows:

 

 

 

Second Quarter

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Beginning balance - Level 3 liability

 

$

368,804

 

 

$

303,952

 

 

$

381,291

 

 

$

253,437

 

Increase due to System Transformation Transactions acquisitions

 

 

-

 

 

 

3,770

 

 

 

-

 

 

 

46,086

 

Measurement period adjustments(1)

 

 

3,151

 

 

 

-

 

 

 

2,092

 

 

 

-

 

Payment of acquisition related contingent consideration

 

 

(5,381

)

 

 

(6,556

)

 

 

(11,263

)

 

 

(6,556

)

Reclassification to current payables

 

 

(1,180

)

 

 

1,817

 

 

 

(1,540

)

 

 

(2,230

)

Unfavorable fair value adjustment

 

 

9,143

 

 

 

16,119

 

 

 

3,957

 

 

 

28,365

 

Ending balance - Level 3 liability

 

$

374,537

 

 

$

319,102

 

 

$

374,537

 

 

$

319,102

 

 

(1)

Measurement period adjustments relate to post-closing adjustments made in relation to the April 2017 Transactions and the October 2017 Transactions in accordance with the terms and conditions of the applicable asset purchase agreement or asset exchange agreement. See Note 3 to the consolidated condensed financial statements for additional information on the System Transformation Transactions.

 

The fair value adjustments to the acquisition related contingent consideration liability during the first half of 2018 were primarily driven by cash payments, post-closing adjustments related to System Transformation Transactions and a change in projected future operating results of the distribution territories acquired as part of the System Transformation subject to sub-bottling fees, partially offset by an increase in the discount rate. The fair value adjustments to the acquisition related contingent consideration liability during the first half of 2017 were primarily a result of the final settlement of territory values for the Paducah and Pikeville, Kentucky distribution territory acquisition and the Norfolk, Fredericksburg and Staunton, Virginia, and Elizabeth City, North Carolina distribution territory acquisition, which closed in May 2015 and October 2015, respectively. These adjustments were recorded in other expense, net on the Company’s consolidated condensed statements of operations.

 

The anticipated amount the Company could pay annually under the acquisition related contingent consideration arrangements for the System Transformation Transactions is expected to be in the range of $25 million to $47 million.

 

14.Other Liabilities

 

Other liabilities consisted of the following:

 

(in thousands)

 

July 1, 2018

 

 

December 31, 2017

 

Non-current portion of acquisition related contingent consideration

 

$

349,047

 

 

$

357,952

 

Accruals for executive benefit plans

 

 

126,521

 

 

 

125,791

 

Non-current deferred proceeds from Territory Conversion Fee

 

 

86,306

 

 

 

87,449

 

Non-current deferred proceeds from Legacy Facilities Credit(1)

 

 

29,498

 

 

 

29,881

 

Other

 

 

17,697

 

 

 

19,506

 

Total other liabilities

 

$

609,069

 

 

$

620,579

 

 

(1)

In December 2017, The Coca‑Cola Company agreed to provide the Company a one-time fee of $43.0 million (the “Legacy Facilities Credit”) to compensate for the net economic impact of changes made by The Coca‑Cola Company to the authorized pricing on sales of covered beverages produced at the manufacturing facilities owned by Company prior to the System

 

21


 

Transformation and sold to The Coca‑Cola Company and certain U.S. Coca‑Cola bottlers of new pricing mechanisms included in the regional manufacturing agreement entered into by the Company and The Coca‑Cola Company on March 31, 2017, as amended. The Company immediately recognized the portion of the Legacy Facilities Credit applicable to a regional manufacturing facility in Mobile, Alabama which the Company transferred to CCR as part of the CCR Exchange Transaction. The remaining balance of the Legacy Facilities Credit will be amortized as a reduction to cost of sales over a period of 40 years.

 

15.Commitments and Contingencies

 

Manufacturing Cooperatives

 

The Company is a shareholder of South Atlantic Canners, Inc. (“SAC”), a manufacturing cooperative in Bishopville, South Carolina. All of SAC’s shareholders are Coca‑Cola bottlers and each has equal voting rights. The Company accounts for SAC as an equity method investment. The Company receives a fee for managing the day-to-day operations of SAC pursuant to a management agreement. Proceeds from management fees received from SAC were $4.6 million in both the first half of 2018 and the first half of 2017.

 

The Company is obligated to purchase 17.5 million cases of finished product from SAC on an annual basis through June 2024. The Company purchased 15.0 million cases of finished product from SAC in both the first half of 2018 and the first half of 2017.

 

The Company is also a shareholder of Southeastern Container (“Southeastern”), a plastic bottle manufacturing cooperative from which the Company is obligated to purchase at least 80% of its requirements of plastic bottles for certain designated territories. The Company accounts for Southeastern as an equity method investment.

 

The following table summarizes the Company’s purchases from these manufacturing cooperatives:

 

 

 

Second Quarter

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Purchases from SAC

 

$

41,084

 

 

$

40,507

 

 

$

79,160

 

 

$

74,141

 

Purchases from Southeastern

 

 

34,797

 

 

 

27,621

 

 

 

63,966

 

 

 

50,957

 

Total purchases from manufacturing cooperatives

 

$

75,881

 

 

$

68,128

 

 

$

143,126

 

 

$

125,098

 

 

The Company guarantees a portion of SAC’s debt, which expires at various dates through 2021. The amounts guaranteed were $17.8 million as of July 1, 2018 and $23.9 million as of December 31, 2017. The Company does not anticipate SAC will fail to fulfill its commitment related to the debt. The Company further believes SAC has sufficient assets, including production equipment, facilities and working capital, and the ability to adjust selling prices of its products to adequately mitigate the risk of material loss from the Company’s guarantee.

 

In the event SAC fails to fulfill its commitments under the related debt, the Company would be responsible for payments to the lenders up to the level of the guarantee. The following table summarizes the Company’s maximum exposure under this guarantee if SAC had borrowed up to its aggregate borrowing capacity:

 

(in thousands)

 

July 1, 2018

 

Maximum guaranteed debt

 

$

23,938

 

Equity investments(1)

 

 

7,325

 

Maximum total exposure, including equity investments

 

$

31,263

 

 

(1)

Recorded in other assets on the Company’s consolidated condensed balance sheets.

 

The Company holds no assets as collateral against the SAC guarantee, the fair value of which is immaterial to the Company’s consolidated condensed financial statements. The Company monitors its investments in SAC and would be required to write down its investment if an impairment was identified and the Company determined it to be other than temporary. No impairment of the Company’s investments in SAC was identified as of July 1, 2018, and there was no impairment identified in 2017.

 

Other Commitments and Contingencies

 

The Company has standby letters of credit, primarily related to its property and casualty insurance programs. These letters of credit totaled $35.6 million as of both July 1, 2018 and December 31, 2017.

 

 

22


 

The Company participates in long-term marketing contractual arrangements with certain prestige properties, athletic venues and other locations. As of July 1, 2018, the future payments related to these contractual arrangements, which expire at various dates through 2030, amounted to $123.8 million.

 

The Company is involved in various claims and legal proceedings which have arisen in the ordinary course of its business. Although it is difficult to predict the ultimate outcome of these claims and legal proceedings, management believes that the ultimate disposition of these matters will not have a material adverse effect on the financial condition, cash flows or results of operations of the Company. No material amount of loss in excess of recorded amounts is believed to be reasonably possible as a result of these claims and legal proceedings.

 

The Company is subject to audits by tax authorities in jurisdictions where it conducts business. These audits may result in assessments that are subsequently resolved with the authorities or potentially through the courts. Management believes the Company has adequately provided for any assessments likely to result from these audits; however, final assessments, if any, could be different than the amounts recorded in the consolidated condensed financial statements.

 

16.Income Taxes

 

The Company’s effective income tax rate, as calculated by dividing income tax expense (benefit) by income (loss) before income taxes, was 44.6% for the first half of 2018 and 1.6% for the first half of 2017. The increase in the effective tax rate was primarily driven by an increase in certain non-deductible expenses, the repeal of the manufacturing deduction as part of the Tax Act and lower income (loss) before income taxes.

 

The Company’s effective income tax rate, as calculated by dividing income tax expense (benefit) by income (loss) before income taxes minus net income attributable to noncontrolling interest, was 42.0% for the first half of 2018 and 3.9% for the first half of 2017.

 

Shortly after the Tax Act was enacted, the SEC issued guidance under Staff Accounting Bulletin No. 118, Income Tax Accounting Implications of the Tax Cuts and Jobs Act (“SAB 118”) to address the application of GAAP and direct taxpayers to consider the impact of the Tax Act as “provisional” when a registrant does not have the necessary information available, prepared or analyzed (including computations) in reasonable detail to complete the accounting for the change in tax law. In accordance with SAB 118, the Company has recognized the provisional tax impacts related to the re-measurement of its net deferred tax liability. The ultimate impact may differ from the provisional amounts, possibly materially, due to, among other things, the significant complexity of the Tax Act, anticipated additional regulatory guidance or related interpretations that may be issued by the Internal Revenue Service (the “IRS”), changes in accounting standards, legislative actions, future actions by states within the U.S. and changes in estimates, analysis, interpretations and assumptions the Company has made. No subsequent adjustments to the net deferred tax liability related to the Tax Act were made during the first half of 2018.

 

The Company had uncertain tax positions, including accrued interest, of $2.8 million on July 1, 2018 and $2.4 million on December 31, 2017, all of which would affect the Company’s effective tax rate if recognized. While it is expected the amount of uncertain tax positions may change in the next 12 months, the Company does not expect such change would have a significant impact on the consolidated condensed financial statements.

 

Prior tax years beginning in year 2002 remain open to examination by the IRS, and various tax years beginning in year 1998 remain open to examination by certain state tax jurisdictions.

 

17.Accumulated Other Comprehensive Income (Loss)

 

Accumulated other comprehensive income (loss) (“AOCI(L)”) is comprised of adjustments relative to the Company’s pension and postretirement medical benefit plans and foreign currency translation adjustments required for a subsidiary of the Company that performs data analysis and provides consulting services outside the United States.

 

 

23


 

A summary of AOCI(L) for the second quarter of 2018 and the second quarter of 2017 is as follows:

 

(in thousands)

 

April 1, 2018

 

 

Pre-tax Activity

 

 

Tax Effect

 

 

July 1, 2018

 

Net pension activity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial loss

 

$

(77,915

)

 

$

933

 

 

$

(230

)

 

$

(77,212

)

Prior service costs

 

 

(39

)

 

 

6

 

 

 

(1

)

 

 

(34

)

Net postretirement benefits activity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial loss

 

 

(23,142

)

 

 

499

 

 

 

(124

)

 

 

(22,767

)

Prior service costs

 

 

1,396

 

 

 

(462

)

 

 

114

 

 

 

1,048

 

Recognized loss due to October 2017 Divestitures(1)

 

 

6,220

 

 

 

-

 

 

 

-

 

 

 

6,220

 

Foreign currency translation adjustment

 

 

17

 

 

 

(12

)

 

 

3

 

 

 

8

 

Total

 

$

(93,463

)

 

$

964

 

 

$

(238

)

 

$

(92,737

)

 

(1)

Recognized loss due to the divestiture of the Deep South and Somerset Exchange Business and the Florence and Laurel Distribution Business during the fourth quarter of 2017.

 

(in thousands)

 

April 2, 2017

 

 

Pre-tax Activity

 

 

Tax Effect

 

 

July 2, 2017

 

Net pension activity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial loss

 

$

(71,897

)

 

$

807

 

 

$

(312

)

 

$

(71,402

)

Prior service costs

 

 

(57

)

 

 

7

 

 

 

(2

)

 

 

(52

)

Net postretirement benefits activity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial loss

 

 

(23,713

)

 

 

648

 

 

 

(250

)

 

 

(23,315

)

Prior service costs

 

 

3,221

 

 

 

(746

)

 

 

288

 

 

 

2,763

 

Foreign currency translation adjustment

 

 

(9

)

 

 

22

 

 

 

(8

)

 

 

5

 

Total

 

$

(92,455

)

 

$

738

 

 

$

(284

)

 

$

(92,001

)

 

A summary of AOCI(L) for the first half of 2018 and the first half of 2017 is as follows:

 

(in thousands)

 

December 31, 2017

 

 

Pre-tax Activity

 

 

Tax Effect

 

 

July 1, 2018

 

Net pension activity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial loss

 

$

(78,618

)

 

$

1,866

 

 

$

(460

)

 

$

(77,212

)

Prior service costs

 

 

(43

)

 

 

12

 

 

 

(3

)

 

 

(34

)

Net postretirement benefits activity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial loss

 

 

(23,519

)

 

 

998

 

 

 

(246

)

 

 

(22,767

)

Prior service costs

 

 

1,744

 

 

 

(924

)

 

 

228

 

 

 

1,048

 

Recognized loss due to October 2017 Divestitures(1)

 

 

6,220

 

 

 

-

 

 

 

-

 

 

 

6,220

 

Foreign currency translation adjustment

 

 

14

 

 

 

(8

)

 

 

2

 

 

 

8

 

Total

 

$

(94,202

)

 

$

1,944

 

 

$

(479

)

 

$

(92,737

)

 

(1)

Recognized loss due to the divestiture of the Deep South and Somerset Exchange Business and the Florence and Laurel Distribution Business during the fourth quarter of 2017.

 

(in thousands)

 

January 1, 2017

 

 

Pre-tax Activity

 

 

Tax Effect

 

 

July 2, 2017

 

Net pension activity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial loss

 

$

(72,393

)

 

$

1,614

 

 

$

(623

)

 

$

(71,402

)

Prior service costs

 

 

(61

)

 

 

14

 

 

 

(5

)

 

 

(52

)

Net postretirement benefits activity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial loss

 

 

(24,111

)

 

 

1,296

 

 

 

(500

)

 

 

(23,315

)

Prior service costs

 

 

3,679

 

 

 

(1,492

)

 

 

576

 

 

 

2,763

 

Foreign currency translation adjustment

 

 

(11

)

 

 

26

 

 

 

(10

)

 

 

5

 

Total

 

$

(92,897

)

 

$

1,458

 

 

$

(562

)

 

$

(92,001

)

 

 

24


 

A summary of the impact of AOCI(L) on certain statements of operations line items is as follows:

 

 

 

Second Quarter 2018

 

(in thousands)

 

Net Pension

Activity

 

 

Net Postretirement

Benefits Activity

 

 

Foreign Currency

Translation Adjustment

 

 

Total

 

Cost of sales

 

$

215

 

 

$

7

 

 

$

-

 

 

$

222

 

Selling, delivery & administrative expenses

 

 

724

 

 

 

30

 

 

 

(12

)

 

 

742

 

Subtotal pre-tax

 

 

939

 

 

 

37

 

 

 

(12

)

 

 

964

 

Income tax expense

 

 

231

 

 

 

10

 

 

 

(3

)

 

 

238

 

Total after tax effect

 

$

708

 

 

$

27

 

 

$

(9

)

 

$

726

 

 

 

 

Second Quarter 2017

 

(in thousands)

 

Net Pension

Activity

 

 

Net Postretirement

Benefits Activity

 

 

Foreign Currency

Translation Adjustment

 

 

Total

 

Cost of sales

 

$

171

 

 

$

(22

)

 

$

-

 

 

$

149

 

Selling, delivery & administrative expenses

 

 

643

 

 

 

(76

)

 

 

22

 

 

 

589

 

Subtotal pre-tax

 

 

814

 

 

 

(98

)

 

 

22

 

 

 

738

 

Income tax expense

 

 

314

 

 

 

(38

)

 

 

8

 

 

 

284

 

Total after tax effect

 

$

500

 

 

$

(60

)

 

$

14

 

 

$

454

 

 

 

 

First Half 2018

 

(in thousands)

 

Net Pension

Activity

 

 

Net Postretirement

Benefits Activity

 

 

Foreign Currency

Translation Adjustment

 

 

Total

 

Cost of sales

 

$

431

 

 

$

13

 

 

$

-

 

 

$

444

 

Selling, delivery & administrative expenses

 

 

1,447

 

 

 

61

 

 

 

(8

)

 

 

1,500

 

Subtotal pre-tax

 

 

1,878

 

 

 

74

 

 

 

(8

)

 

 

1,944

 

Income tax expense

 

 

463

 

 

 

18

 

 

 

(2

)

 

 

479

 

Total after tax effect

 

$

1,415

 

 

$

56

 

 

$

(6

)

 

$

1,465

 

 

 

 

First Half 2017

 

(in thousands)

 

Net Pension

Activity

 

 

Net Postretirement

Benefits Activity

 

 

Foreign Currency

Translation Adjustment

 

 

Total

 

Cost of sales

 

$

326

 

 

$

(42

)

 

$

-

 

 

$

284

 

Selling, delivery & administrative expenses

 

 

1,302

 

 

 

(154

)

 

 

26

 

 

 

1,174

 

Subtotal pre-tax

 

 

1,628

 

 

 

(196

)

 

 

26

 

 

 

1,458

 

Income tax expense

 

 

628

 

 

 

(76

)

 

 

10

 

 

 

562

 

Total after tax effect

 

$

1,000

 

 

$

(120

)

 

$

16

 

 

$

896

 

 

18.Capital Transactions 

 

During the first quarter of each year, the Compensation Committee of the Company’s Board of Directors (the “Committee”) determines whether any shares of the Company’s Class B Common Stock should be issued to J. Frank Harrison, III, in connection with his services for the prior year as Chairman of the Board of Directors and Chief Executive Officer of the Company, pursuant to a performance unit award agreement approved in 2008 (the “Performance Unit Award Agreement”). The Performance Unit Award Agreement expires at the end of 2018, with the final potential award to be issued in the first quarter of 2019 in connection with Mr. Harrison’s services during 2018.

 

 

25


 

As permitted under the terms of the Performance Unit Award Agreement, a number of shares were settled in cash in 2018 and 2017 to satisfy tax withholding obligations in connection with the vesting of the performance units. The remaining number of shares increased the total shares of Class B Common Stock outstanding. A summary of the awards issued in 2018 and 2017 is as follows:

 

 

 

Fiscal Year

 

 

 

2018

 

 

2017

 

Date of approval for award

 

March 6, 2018

 

 

March 7, 2017

 

Fiscal year of service covered by award

 

2017

 

 

2016

 

Shares settled in cash to satisfy tax withholding obligations

 

 

16,504

 

 

 

18,980

 

Increase in Class B Common Stock shares outstanding

 

 

20,296

 

 

 

21,020

 

Total Class B Common Stock awarded

 

 

36,800

 

 

 

40,000

 

 

Compensation expense for the awards issued pursuant to the Performance Unit Award Agreement, recognized on the closing share price of the last trading day prior to the end of the fiscal period, was as follows:

 

 

 

First Half

 

(in thousands, except share price)

 

2018

 

 

2017

 

Total compensation expense

 

$

1,728

 

 

$

4,577

 

Share price for compensation expense

 

$

135.13

 

 

$

228.87

 

Share price date for compensation expense

 

June 29, 2018

 

 

June 30, 2017

 

 

During the second quarter of 2018, the Committee and the Company’s stockholders approved a long-term performance equity plan (the “Long-Term Performance Equity Plan”), which will compensate J. Frank Harrison, III based on the Company’s performance and will succeed the Performance Unit Award Agreement upon its expiration. Awards granted under the Long-Term Performance Equity Plan will be earned based on the Company’s attainment during a performance period of certain performance measures, each as specified by the Committee. These awards may be settled in cash and/or shares of Class B Common Stock, based on the average of the closing prices of shares of Common Stock during the last twenty trading days of the performance period. Compensation expense for the Long-Term Performance Equity Plan, which is included in S,D&A expenses on the consolidated condensed financial statements, was $1.0 million for the first half of 2018.

 

19.Pension and Postretirement Benefit Obligations

 

Pension Plans

 

There are two Company-sponsored pension plans. The primary Company-sponsored pension plan was frozen as of June 30, 2006 and no benefits accrued to participants after this date. The second Company-sponsored pension plan (the “Bargaining Plan”) is for certain employees under collective bargaining agreements. Benefits under the Bargaining Plan are determined in accordance with negotiated formulas for the respective participants. Contributions to the plans are based on actuarially determined amounts and are limited to the amounts currently deductible for income tax purposes.

 

The components of net periodic pension cost were as follows:

 

 

 

Second Quarter

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Service cost

 

$

1,413

 

 

$

150

 

 

$

2,825

 

 

$

300

 

Interest cost

 

 

2,856

 

 

 

2,979

 

 

 

5,712

 

 

 

5,958

 

Expected return on plan assets

 

 

(3,852

)

 

 

(3,399

)

 

 

(7,704

)

 

 

(6,798

)

Recognized net actuarial loss

 

 

933

 

 

 

807

 

 

 

1,866

 

 

 

1,614

 

Amortization of prior service cost

 

 

6

 

 

 

7

 

 

 

12

 

 

 

14

 

Net periodic pension cost

 

$

1,356

 

 

$

544

 

 

$

2,711

 

 

$

1,088

 

 

The Company did not make any contributions to the two Company-sponsored pension plans during the first half of 2018 and contributions to the two Company-sponsored pension plans are expected to be in the range of $10 million to $20 million in 2018.

 

 

26


 

Postretirement Benefits

 

The Company provides postretirement benefits for a portion of its current employees. The Company recognizes the cost of postretirement benefits, which consist principally of medical benefits, during covered employees’ periods of active service. The Company does not pre-fund these benefits and has the right to modify or terminate certain of these benefits in the future.

 

The components of net periodic postretirement benefit cost were as follows:

 

 

 

Second Quarter

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Service cost

 

$

503

 

 

$

572

 

 

$

1,005

 

 

$

1,144

 

Interest cost

 

 

696

 

 

 

911

 

 

 

1,392

 

 

 

1,822

 

Recognized net actuarial loss

 

 

499

 

 

 

648

 

 

 

998

 

 

 

1,296

 

Amortization of prior service cost

 

 

(462

)

 

 

(746

)

 

 

(924

)

 

 

(1,492

)

Net periodic postretirement benefit cost

 

$

1,236

 

 

$

1,385

 

 

$

2,471

 

 

$

2,770

 

 

Multi-Employer Benefits

 

Certain employees of the Company whose employment is covered under collective bargaining agreements participate in a multi-employer pension plan, the Employers-Teamsters Local Union Nos. 175 and 505 Pension Fund (the “Teamsters Plan”). The Company makes monthly contributions to the Teamsters Plan on behalf of such employees. Certain collective bargaining agreements covering the Teamsters Plan expired on July 26, 2018 and the remainder of these agreements will expire in April 2020. The Company expects the expired agreements will be re-negotiated.

 

The risks of participating in the Teamsters Plan are different from single-employer plans as contributed assets are pooled and may be used to provide benefits to employees of other participating employers. If a participating employer stops contributing to the Teamsters Plan, the unfunded obligations of the Teamsters Plan may be borne by the remaining participating employers. If the Company chooses to stop participating in the Teamsters Plan, the Company could be required to pay the Teamsters Plan a withdrawal liability based on the underfunded status of the Teamsters Plan. The Company does not anticipate withdrawing from the Teamsters Plan.

 

In 2015, the Company increased its contribution rates to the Teamsters Plan, with additional increases occurring annually, as part of a rehabilitation plan, which was incorporated into the renewal of collective bargaining agreements with the unions effective April 28, 2014 and adopted by the Company as a rehabilitation plan effective January 1, 2015. This was a result of the Teamsters Plan being certified by its actuary as being in “critical” status for the plan year beginning January 1, 2013.

 

20.Related Party Transactions

 

The Coca‑Cola Company

 

The Company’s business consists primarily of the production, marketing and distribution of nonalcoholic beverages of The Coca‑Cola Company, which is the sole owner of the formulas under which the primary components of its soft drink products, either concentrate or syrup, are manufactured.

 

As of July 1, 2018, The Coca‑Cola Company owned approximately 27% of the Company’s total outstanding Common Stock and Class B Common Stock on a consolidated basis, representing approximately 5% of the total voting power of the Company’s Common Stock and Class B Common Stock voting together. As long as The Coca‑Cola Company holds the number of shares of Common Stock it currently owns, it has the right to have a designee proposed by the Company for nomination to the Company’s Board of Directors, and J. Frank Harrison, III, the Chairman of the Board and Chief Executive Officer of the Company, and trustees of certain trusts established for the benefit of certain relatives of J. Frank Harrison, Jr. have agreed to vote the shares of the Company’s Class B Common Stock which they control, representing approximately 86% of the total voting power of the Company’s combined Common Stock and Class B Common Stock, in favor of such designee. The Coca‑Cola Company does not own any shares of the Company’s Class B Common Stock.

 

 

27


 

The following table and the subsequent descriptions summarize the significant transactions between the Company and The Coca‑Cola Company:

 

 

 

Second Quarter

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Payments made by the Company to The Coca-Cola Company for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Concentrate, syrup, sweetener and other purchases

 

$

328,689

 

 

$

262,490

 

 

$

571,157

 

 

$

489,216

 

Customer marketing programs

 

 

41,475

 

 

 

16,446

 

 

 

76,057

 

 

 

74,240

 

Cold drink equipment parts

 

 

8,089

 

 

 

6,466

 

 

 

14,230

 

 

 

12,087

 

Glacéau distribution agreement consideration

 

 

-

 

 

 

-

 

 

 

-

 

 

 

15,598

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments made by The Coca-Cola Company to the Company for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from Territory Conversion Fee

 

$

-

 

 

$

-

 

 

$

-

 

 

$

87,066

 

Marketing funding support payments

 

 

22,656

 

 

 

23,325

 

 

 

42,693

 

 

 

40,161

 

Fountain delivery and equipment repair fees

 

 

10,353

 

 

 

9,002

 

 

 

19,700

 

 

 

16,852

 

Presence marketing funding support on the Company’s behalf

 

 

4,614

 

 

 

481

 

 

 

5,095

 

 

 

1,137

 

Facilitating the distribution of certain brands and packages to other Coca-Cola bottlers

 

 

4,256

 

 

 

3,015

 

 

 

8,124

 

 

 

5,108

 

Cold drink equipment

 

 

3,789

 

 

 

8,400

 

 

 

3,789

 

 

 

8,400

 

 

Coca‑Cola Refreshments USA, Inc.

 

The Company previously had a production arrangement with CCR to buy and sell finished products at cost and transported products for CCR to the Company’s and other Coca‑Cola bottlers’ locations. Following the completion of the October 2017 Transactions discussed in Note 3, the Company no longer transacts with CCR other than making quarterly sub-bottling payments, as discussed below. The following table summarizes purchases and sales under these arrangements between the Company and CCR prior to the closing of the October 2017 Transactions:

 

 

 

2017

 

(in thousands)

 

Second Quarter

 

 

First Half

 

Purchases from CCR

 

$

49,937

 

 

$

90,294

 

Gross sales to CCR

 

 

33,894

 

 

 

61,057

 

 

Pursuant to the CBA, the Company is required to make quarterly sub-bottling payments to CCR on a continuing basis for the grant of exclusive rights to distribute, promote, market and sell the authorized brands of The Coca‑Cola Company and related products in the territories acquired in the System Transformation, excluding territories the Company acquired in an exchange transaction. These sub-bottling payments are based on gross profit derived from sales of certain beverages and beverage products that are sold under the same trademarks that identify a covered beverage, beverage product or certain cross-licensed brands. The liability recorded by the Company to reflect the estimated fair value of contingent consideration related to future sub-bottling payments was $374.5 million on July 1, 2018 and $381.3 million on December 31, 2017. Sub-bottling payments to CCR were $11.3 million during the first half of 2018 and $6.6 million during the first half of 2017.

 

Glacéau Distribution Termination Agreement

 

On January 1, 2017, the Company obtained the rights to market, promote, distribute and sell glacéau vitaminwater, glacéau smartwater and glacéau vitaminwater zero drops in certain geographic territories including the District of Columbia and portions of Delaware, Maryland and Virginia, pursuant to an agreement entered into by the Company, The Coca‑Cola Company and CCR in June 2016. Pursuant to the agreement, the Company made a payment of $15.6 million to The Coca‑Cola Company during the first quarter of 2017, which represented a portion of the total payment made by The Coca‑Cola Company to terminate a distribution arrangement with a prior distributor in this territory.

 

Coca‑Cola Bottlers’ Sales and Services Company, LLC (“CCBSS”)

 

Along with all other Coca‑Cola bottlers in the United States, the Company is a member of CCBSS, a company formed in 2003 for the purpose of facilitating various procurement functions and distributing certain specified beverage products of The Coca‑Cola Company with the intention of enhancing the efficiency and competitiveness of the Coca‑Cola bottling system in the United States.

 

 

28


 

CCBSS negotiates the procurement for the majority of the Company’s raw materials, excluding concentrate, and the Company receives a rebate from CCBSS for the purchase of these raw materials. The Company had rebates due from CCBSS of $9.9 million on July 1, 2018 and $11.2 million on December 31, 2017, which were classified as accounts receivable, other in the consolidated condensed financial statements.

 

In addition, the Company pays an administrative fee to CCBSS for its services. The Company incurred administrative fees to CCBSS of $1.5 million in the first half of 2018 and $1.1 million in the first half of 2017, which were classified as S,D&A expenses in the consolidated condensed financial statements.

 

National Product Supply Group (“NPSG”)

 

The Company is a member of the NPSG, an organization comprised of The Coca‑Cola Company and other Coca‑Cola bottlers who are regional producing bottlers (“RPBs”) in The Coca‑Cola Company’s national product supply system, pursuant to a national product supply governance agreement executed in October 2015 with The Coca‑Cola Company and other RPBs (the “NPSG Governance Agreement”). The stated objectives of the NPSG include, among others, (i) Coca‑Cola system strategic infrastructure investment and divestment planning; (ii) network optimization of all plant to distribution center sourcing; and (iii) new product/packaging infrastructure planning.

 

Under the NPSG Governance Agreement, the NPSG members established certain governance mechanisms, including a governing board (the “NPSG Board”) comprised of a representative of (i) the Company, (ii) The Coca‑Cola Company and (iii) each other RPB. As of July 1, 2018, the NPSG Board consisted of The Coca‑Cola Company, the Company and seven other RPBs. The NPSG Board makes and/or oversees and directs certain key decisions regarding the NPSG, including decisions regarding the management and staffing of the NPSG and the funding for its ongoing operations.

 

Pursuant to the decisions of the NPSG Board made from time to time and subject to the terms and conditions of the NPSG Governance Agreement, each RPB is required to make investments in its respective manufacturing assets and implement Coca‑Cola system strategic investment opportunities consistent with the NPSG Governance Agreement. The Company is also obligated to pay a certain portion of the costs of operating the NPSG. The Company incurred NPSG operating costs of $0.6 million in the first half of 2018 and $0.5 million in the first half of 2017, which were classified as S,D&A expense in the consolidated condensed financial statements.

 

CONA Services LLC (“CONA”)

 

The Company is a member of CONA, an entity formed with The Coca‑Cola Company and certain other Coca‑Cola bottlers pursuant to a limited liability company agreement executed in January 2016 (as amended, the “CONA LLC Agreement”) to provide business process and information technology services to its members.

 

Under the CONA LLC Agreement, the business and affairs of CONA are managed by a board of directors comprised of representatives of its members (the “CONA Board”). All directors are entitled to one vote, regardless of the percentage interest in CONA held by each member. The Company currently has the right to designate one of the members of the CONA Board and has a percentage interest in CONA of approximately 20%. Most matters to be decided by the CONA Board require approval by a majority of a quorum of the directors, provided that the approval of 80% of the directors is required to, among other things, require members to make additional capital contributions, approve CONA’s annual operating and capital budgets, and approve capital expenditures in excess of certain agreed upon amounts. Each CONA member is required to make capital contributions to CONA if and when approved by the CONA Board.

 

The Company made capital contributions to CONA of $2.0 million in the first half of 2018 and $1.0 million in the first half of 2017, which were classified as other assets in the consolidated condensed financial statements. No CONA member may transfer its membership interest (or any portion thereof) except to a purchaser of the member’s bottling business (or any portion thereof) and as permitted under the member’s comprehensive beverage agreement with The Coca‑Cola Company.

 

The CONA LLC Agreement further provides that, if CCR grants any major North American Coca‑Cola bottler other than a CONA member rights to (i) manufacture, produce and package or (ii) market, promote, distribute and sell Coca‑Cola products, CCR will require the bottler to become a CONA member, to implement the CONA System in the bottler’s operations and to enter into a master services agreement with CONA.

 

The Company is also party to an amended and restated master services agreement with CONA (the “CONA MSA”), pursuant to which CONA agreed to make available, and the Company became authorized to use, the Coke One North America system (the “CONA System”), a uniform information technology system developed to promote operational efficiency and uniformity among

 

29


 

North American Coca‑Cola bottlers. As part of making the CONA System available, CONA provides the Company with certain business process and information technology services, including the planning, development, management and operation of the CONA System in connection with the Company’s direct store delivery and manufacture of products (collectively, the “CONA Services”).

 

The Company is also authorized under the CONA MSA to use the CONA System in connection with its distribution, promotion, marketing, sale and manufacture of beverages it is authorized to distribute or manufacture under the CBA, the Company’s regional manufacturing agreement or any other agreement with The Coca‑Cola Company, subject to the provisions of the CONA LLC Agreement and any licenses or other agreements relating to products or services provided by third parties and used in connection with the CONA System.

 

In exchange for the Company’s rights to use the CONA System and receive the CONA Services under the CONA MSA, it is charged service fees by CONA. Currently, the service fees are based on the number of physical cases of beverages the Company distributed or manufactured during the applicable period in the portion of its territories where the CONA Services have then been implemented.

 

Upon the earlier of (i) all members of CONA beginning to use the CONA System in all territories in which they distribute and manufacture Coca‑Cola products (excluding certain territories of CCR that are expected to be sold to bottlers that are neither members of CONA nor users of the CONA System), or (ii) December 31, 2018, the service fees will be changed to be an amount per physical case of beverages distributed or manufactured in any portion of the Company’s territories equal to the aggregate costs incurred by CONA to maintain and operate the CONA System and provide the CONA Services divided by the total number of cases distributed or manufactured by all of the members of CONA, subject to certain exceptions and provided that the aggregate costs related to CONA’s manufacturing functionality will be borne solely amongst the CONA members who have rights to manufacture beverages of The Coca‑Cola Company.

 

The Company is obligated to pay the service fees under the CONA MSA even if it is not using the CONA System for all or any portion of its distribution and manufacturing operations. The Company incurred CONA services fees of $10.2 million in the first half of 2018 and $5.6 million in the first half of 2017.

 

Related Party Leases

 

The Company leases its headquarters office facility and an adjacent office facility in Charlotte, North Carolina from Beacon Investment Corporation, of which J. Frank Harrison, III is the majority stockholder and Morgan H. Everett is a minority stockholder. The annual base rent the Company is obligated to pay under this lease agreement is subject to adjustment for increases in the Consumer Price Index and the lease expires on December 31, 2021.

 

The Company leases the Snyder Production Center and an adjacent sales facility in Charlotte, North Carolina from Harrison Limited Partnership One, which is directly and indirectly owned by trusts of which J. Frank Harrison, III, Chairman of the Board of Directors and Chief Executive Officer of the Company, and Sue Anne H. Wells, a director of the Company, are trustees and beneficiaries and of which Morgan H. Everett, Vice President and a director of the Company, is a permissible, discretionary beneficiary. The annual base rent the Company is obligated to pay under this lease agreement is subject to an adjustment for an inflation factor and the lease expires on December 31, 2020.

 

A summary of the principal balance outstanding under these related party capital leases is as follows:

 

(in thousands)

 

July 1, 2018

 

 

December 31, 2017

 

Company headquarters

 

$

11,332

 

 

$

12,771

 

Snyder Production Center

 

 

9,908

 

 

 

11,612

 

 

A summary of rental payments related to these capital leases is as follows:

 

 

 

Second Quarter

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Company headquarters

 

$

1,110

 

 

$

1,092

 

 

$

2,236

 

 

$

2,203

 

Snyder Production Center

 

 

1,049

 

 

 

1,019

 

 

 

2,098

 

 

 

2,037

 

 

 

30


 

21.Net Income (Loss) Per Share

 

The following table sets forth the computation of basic net income (loss) per share and diluted net income (loss) per share under the two-class method:

 

 

 

Second Quarter

 

 

First Half

 

(in thousands, except per share data)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Numerator for basic and diluted net income (loss) per Common Stock and Class B Common Stock share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Coca-Cola Bottling Co. Consolidated

 

$

(3,933

)

 

$

6,348

 

 

$

(18,118

)

 

$

1,297

 

Less dividends:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

1,785

 

 

 

1,786

 

 

 

3,570

 

 

 

3,571

 

Class B Common Stock

 

 

553

 

 

 

548

 

 

 

1,101

 

 

 

1,091

 

Total undistributed earnings (losses)

 

$

(6,271

)

 

$

4,014

 

 

$

(22,789

)

 

$

(3,365

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock undistributed earnings (losses) – basic

 

$

(4,787

)

 

$

3,071

 

 

$

(17,411

)

 

$

(2,577

)

Class B Common Stock undistributed earnings (losses) – basic

 

 

(1,484

)

 

 

943

 

 

 

(5,378

)

 

 

(788

)

Total undistributed earnings (losses) – basic

 

$

(6,271

)

 

$

4,014

 

 

$

(22,789

)

 

$

(3,365

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock undistributed earnings (losses) – diluted

 

$

(4,787

)

 

$

3,058

 

 

$

(17,411

)

 

$

(2,566

)

Class B Common Stock undistributed earnings (losses) – diluted

 

 

(1,484

)

 

 

956

 

 

 

(5,378

)

 

 

(799

)

Total undistributed earnings (losses) – diluted

 

$

(6,271

)

 

$

4,014

 

 

$

(22,789

)

 

$

(3,365

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator for basic net income (loss) per Common Stock share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends on Common Stock

 

$

1,785

 

 

$

1,786

 

 

$

3,570

 

 

$

3,571

 

Common Stock undistributed earnings (losses) – basic

 

 

(4,787

)

 

 

3,071

 

 

 

(17,411

)

 

 

(2,577

)

Numerator for basic net income (loss) per Common Stock share

 

$

(3,002

)

 

$

4,857

 

 

$

(13,841

)

 

$

994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator for basic net income (loss) per Class B Common Stock share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends on Class B Common Stock

 

$

553

 

 

$

548

 

 

$

1,101

 

 

$

1,091

 

Class B Common Stock undistributed earnings (losses) – basic

 

 

(1,484

)

 

 

943

 

 

 

(5,378

)

 

 

(788

)

Numerator for basic net income (loss) per Class B Common Stock share

 

$

(931

)

 

$

1,491

 

 

$

(4,277

)

 

$

303

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator for diluted net income (loss) per Common Stock share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends on Common Stock

 

$

1,785

 

 

$

1,786

 

 

$

3,570

 

 

$

3,571

 

Dividends on Class B Common Stock assumed converted to Common Stock

 

 

553

 

 

 

548

 

 

 

1,101

 

 

 

1,091

 

Common Stock undistributed earnings (losses) – diluted

 

 

(6,271

)

 

 

4,014

 

 

 

(22,789

)

 

 

(3,365

)

Numerator for diluted net income (loss) per Common Stock share

 

$

(3,933

)

 

$

6,348

 

 

$

(18,118

)

 

$

1,297

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator for diluted net income (loss) per Class B Common Stock share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends on Class B Common Stock

 

$

553

 

 

$

548

 

 

$

1,101

 

 

$

1,091

 

Class B Common Stock undistributed earnings (losses) – diluted

 

 

(1,484

)

 

 

956

 

 

 

(5,378

)

 

 

(799

)

Numerator for diluted net income (loss) per Class B Common Stock share

 

$

(931

)

 

$

1,504

 

 

$

(4,277

)

 

$

292

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for basic net income (loss) per Common Stock and Class B Common Stock share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock weighted average shares outstanding – basic

 

 

7,141

 

 

 

7,141

 

 

 

7,141

 

 

 

7,141

 

Class B Common Stock weighted average shares outstanding – basic

 

 

2,213

 

 

 

2,193

 

 

 

2,206

 

 

 

2,185

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for diluted net income (loss) per Common Stock and Class B Common Stock share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock weighted average shares outstanding – diluted (assumes conversion of Class B Common Stock to Common Stock)

 

 

9,354

 

 

 

9,374

 

 

 

9,347

 

 

 

9,366

 

Class B Common Stock weighted average shares outstanding – diluted

 

 

2,213

 

 

 

2,233

 

 

 

2,206

 

 

 

2,225

 

 

 

31


 

 

 

Second Quarter

 

 

First Half

 

(in thousands, except per share data)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Basic net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

$

(0.42

)

 

$

0.68

 

 

$

(1.94

)

 

$

0.14

 

Class B Common Stock

 

$

(0.42

)

 

$

0.68

 

 

$

(1.94

)

 

$

0.14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

$

(0.42

)

 

$

0.68

 

 

$

(1.94

)

 

$

0.14

 

Class B Common Stock

 

$

(0.42

)

 

$

0.67

 

 

$

(1.94

)

 

$

0.13

 

 

The unvested performance units granted to Mr. Harrison pursuant to the Performance Unit Award Agreement and the Long-Term Performance Equity Plan were excluded from the calculation of diluted net loss per share for the second quarter of 2018 and the first half of 2018, as the effect of these awards would have been anti-dilutive.

 

NOTES TO TABLE

 

(1)

For purposes of the diluted net income (loss) per share computation for Common Stock, all shares of Class B Common Stock are assumed to be converted; therefore, 100% of undistributed earnings is allocated to Common Stock.

(2)

For purposes of the diluted net income (loss) per share computation for Class B Common Stock, weighted average shares of Class B Common Stock are assumed to be outstanding for the entire period and not converted.

(3)

The denominator for diluted net income (loss) per share for Common Stock and Class B Common Stock includes the dilutive effect of shares relative to the Performance Unit Award Agreement.

(4)

The Company does not have anti-dilutive shares.

 

22.Supplemental Disclosures of Cash Flow Information

 

Changes in current assets and current liabilities affecting cash flows were as follows:

 

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

Accounts receivable, trade, net

 

$

(60,592

)

 

$

(116,221

)

Accounts receivable from The Coca-Cola Company

 

 

(7,586

)

 

 

(19,842

)

Accounts receivable, other

 

 

9,923

 

 

 

(55

)

Inventories

 

 

(38,455

)

 

 

(15,273

)

Prepaid expenses and other current assets

 

 

11,565

 

 

 

7,765

 

Accounts payable, trade

 

 

12,767

 

 

 

52,213

 

Accounts payable to The Coca-Cola Company

 

 

60,857

 

 

 

67,919

 

Other accrued liabilities

 

 

13,609

 

 

 

40,959

 

Accrued compensation

 

 

(18,160

)

 

 

(8,270

)

Accrued interest payable

 

 

(55

)

 

 

1,275

 

Change in current assets less current liabilities (exclusive of acquisitions)

 

$

(16,127

)

 

$

10,470

 

 

23.Segments

 

The Company evaluates segment reporting in accordance with the FASB Accounting Standards Codification 280, Segment Reporting, each reporting period, including evaluating the reporting package reviewed by the Chief Operation Decision Maker (“CODM”). The Company has concluded the Chief Executive Officer, Chief Operating Officer and Chief Financial Officer, as a group, represent the CODM. In conjunction with the completion of the System Transformation Transactions in October 2017 and integration of acquired operations, management continues to assess whether changes are necessary to the Company’s reportable segments.

 

The Company believes four operating segments exist. Nonalcoholic Beverages represents the vast majority of the Company’s consolidated revenues, income from operations and assets. The additional three operating segments do not meet the quantitative thresholds for separate reporting, either individually or in the aggregate, and therefore have been combined into “All Other.”

 

 

32


 

The Company’s segment results are as follows:

 

 

 

Second Quarter

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

2018

 

 

2017

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonalcoholic Beverages(1)

 

$

1,199,551

 

 

$

1,149,791

 

$

2,247,280

 

 

$

1,997,736

 

All Other(1)

 

 

93,398

 

 

 

78,053

 

 

179,997

 

 

 

139,295

 

Eliminations(2)

 

 

(65,677

)

 

 

(58,553

)

 

(127,941

)

 

 

(102,038

)

Consolidated net sales

 

$

1,227,272

 

 

$

1,169,291

 

$

2,299,336

 

 

$

2,034,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonalcoholic Beverages

 

$

16,089

 

 

$

43,511

 

$

(6,656

)

 

$

56,387

 

All Other

 

 

3,590

 

 

 

5,144

 

 

7,338

 

 

 

7,218

 

Consolidated income from operations

 

$

19,679

 

 

$

48,655

 

$

682

 

 

$

63,605

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonalcoholic Beverages

 

$

44,220

 

 

$

40,013

 

$

89,045

 

 

$

73,015

 

All Other

 

 

2,467

 

 

 

2,053

 

 

4,862

 

 

 

4,032

 

Consolidated depreciation and amortization

 

$

46,687

 

 

$

42,066

 

$

93,907

 

 

$

77,047

 

 

(1)

In order to correct an error in the prior year segment presentation, the Company revised net sales by $41.6 million for the second quarter of 2017 and $57.2 million for the first half of 2017 to reflect sales in the Nonalcoholic Beverages segment which were previously attributed to All Other. Total net sales remain unchanged in prior periods and these revisions were not considered material to the prior periods presented.

(2)

The entire net sales elimination for each period presented represents net sales from All Other to the Nonalcoholic Beverages segment. Sales between these segments are recognized at either fair market value or cost depending on the nature of the transaction.

 

24.Subsequent Events

 

On July 11, 2018, the Company amended the Term Loan Facility to align certain of its terms with the Revolving Credit Facility, including (i) revisions to the calculation of the rates per annum at which borrowings under the Term Loan Facility bear interest, determined by reference to, at the Company’s option, either a base rate or a Eurodollar rate, to conform with the calculation of such rates under the Revolving Credit Facility, (ii) revisions to the calculation of the two financial covenants the Company is required to maintain, a “consolidated cash flow/fixed charges ratio” and a “consolidated funded indebtedness/cash flow ratio,” to conform with the calculation of such covenants under the Revolving Credit Facility and (iii) modifications to certain events of default to align with those under the Revolving Credit Facility, including the occurrence of unsatisfied judgments of the Company or its subsidiaries in excess of $100 million, as increased from $50 million, individually or in the aggregate, outstanding for 30 days or more which are not being appealed or contested in good faith.

 

On July 11, 2018, the Company amended the Revolving Credit Facility to amend and restate the definition of “consolidated funded indebtedness/cash flow ratio” to conform to the definition in the Term Loan Facility.

 

On July 20, 2018, the Company amended each of the Prudential Shelf Facility and the NYL Shelf Facility primarily to align certain of their terms with the Revolving Credit Facility, specifically (i) revisions to the calculation of the two financial covenants the Company is required to maintain under each, a “consolidated cash flow/fixed charges ratio” and a “consolidated funded indebtedness/cash flow ratio,” to conform with the calculation of such covenants under the Revolving Credit Facility, (ii) modifications to certain events of default to align with those under the Revolving Credit Facility, including the occurrence of unsatisfied judgments of the Company or its subsidiaries in excess of $100 million, as increased from $50 million, individually or in the aggregate, outstanding for 30 days or more which are not being appealed or contested in good faith and (iii) revisions to certain negative covenants to reduce the existing limitations on the ability of the Company and its subsidiaries to dispose of assets outside of the ordinary course of business.

 

 

33


 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

The following Management’s Discussion and Analysis of Financial Condition and Results of Operations of Coca‑Cola Bottling Co. Consolidated (together with its majority-owned subsidiaries, the “Company,” “we” or “our”) should be read in conjunction with the consolidated condensed financial statements of the Company and the accompanying notes to the consolidated condensed financial statements.

 

The Company’s fiscal year generally ends on the Sunday closest to December 31 of each year. The consolidated condensed financial statements presented are:

 

 

The financial position as of July 1, 2018 and December 31, 2017.

 

The results of operations and comprehensive income for the 13 week periods ended July 1, 2018 (“second quarter” of fiscal 2018 (“2018”)) and July 2, 2017 (“second quarter” of fiscal 2017 (“2017”)), and the 26 week periods ended July 1, 2018 (“first half” of 2018) and July 2, 2017 (“first half” of 2017).

 

The changes in equity and cash flows for the first half of 2018 and the first half of 2017.

 

The consolidated condensed financial statements include the consolidated operations of the Company and its majority-owned subsidiaries including Piedmont Coca‑Cola Bottling Partnership (“Piedmont”), the Company’s only subsidiary with a significant noncontrolling interest. This noncontrolling interest consists of The Coca‑Cola Company’s interest in Piedmont, which was 22.7% for all periods presented.

 

Our Business and the Nonalcoholic Beverage Industry

 

Coca‑Cola Bottling Co. Consolidated, a Delaware corporation, distributes, markets and manufactures nonalcoholic beverages in territories spanning 14 states and the District of Columbia. The Company was incorporated in 1980 and, together with its predecessors, has been in the nonalcoholic beverage manufacturing and distribution business since 1902. We are the largest independent Coca‑Cola bottler in the United States. Approximately 93% of our total bottle/can sales volume to retail customers consists of products of The Coca‑Cola Company, which include some of the most recognized and popular beverage brands in the world. We also distribute products for several other beverage brands including Dr Pepper, Sundrop and Monster Energy. Our purpose is to honor God, to serve others, to pursue excellence and to grow profitably. Our stock is traded on the NASDAQ Global Select Market under the symbol “COKE.”

 

We offer a range of nonalcoholic beverage products and flavors designed to meet the demands of our consumers, including both sparkling and still beverages. Sparkling beverages are carbonated beverages and the Company’s principal sparkling beverage is Coca‑Cola. Still beverages include energy products and noncarbonated beverages such as bottled water, tea, ready to drink coffee, enhanced water, juices and sports drinks.

 

Our sales are divided into two main categories: (i) bottle/can sales and (ii) other sales. Bottle/can sales include products packaged primarily in plastic bottles and aluminum cans. Other sales include sales to other Coca‑Cola bottlers, “post-mix” products, transportation revenue and equipment maintenance revenue. Post-mix products are dispensed through equipment that mixes fountain syrups with carbonated or still water, enabling fountain retailers to sell finished products to consumers in cups or glasses.

 

Net sales by product category were as follows:

 

 

 

Second Quarter

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Bottle/can sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sparkling beverages (carbonated)

 

$

619,184

 

 

$

607,623

 

 

$

1,181,837

 

 

$

1,087,383

 

Still beverages (noncarbonated, including energy products)

 

 

404,902

 

 

 

368,955

 

 

 

729,482

 

 

 

625,013

 

Total bottle/can sales

 

 

1,024,086

 

 

 

976,578

 

 

 

1,911,319

 

 

 

1,712,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales to other Coca-Cola bottlers

 

 

106,946

 

 

 

104,968

 

 

 

208,680

 

 

 

169,698

 

Post-mix and other

 

 

96,240

 

 

 

87,745

 

 

 

179,337

 

 

 

152,899

 

Total other sales

 

 

203,186

 

 

 

192,713

 

 

 

388,017

 

 

 

322,597

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total net sales

 

$

1,227,272

 

 

$

1,169,291

 

 

$

2,299,336

 

 

$

2,034,993

 

 

 

34


 

The nonalcoholic beverage market is highly competitive for both sparkling and still beverages. Our competitors include bottlers and distributors of nationally and regionally advertised and marketed products, as well as bottlers and distributors of private label beverages. Our principal competitors include local bottlers of Pepsi-Cola and, in some regions, local bottlers of Dr Pepper, Royal Crown and/or 7‑Up products.

 

The principal methods of competition in the nonalcoholic beverage industry are point-of-sale merchandising, new product introductions, new vending and dispensing equipment, packaging changes, pricing, price promotions, product quality, retail space management, customer service, frequency of distribution and advertising. We believe we are competitive in our territories with respect to these methods of competition.

 

Business seasonality results primarily from higher unit sales of the Company’s products in the second and third quarters of the fiscal year. We believe that we and other manufacturers from whom we purchase finished goods have adequate production capacity to meet sales demand for sparkling and still beverages during these peak periods. Sales volume can also be impacted by weather conditions. Fixed costs, such as depreciation expense, are not significantly impacted by business seasonality.

 

Executive Summary

 

Our Company continued to deliver volume and sales growth in the second quarter of 2018 in the face of challenging commodities and transportation markets. Volume increased to 90.1 million physical cases in the second quarter of 2018, from 88.5 million physical cases in the second quarter of 2017, an increase of 1.8%. Volume for the first half of 2018 was 168.1 million physical cases, reflecting growth of 9.4% over the first half of 2017. Volume growth in the first half of 2018 was driven primarily by territories acquired during 2017. Organic case volume decreased 0.6% in the second quarter of 2018 as compared to the second quarter of 2017 and organic case volume grew 0.7% for the first half of 2018 as compared to the first half of 2017. We continued to achieve price and mix realization greater than volume growth, driving an increase in net sales of 5.0% and 13.0% for the second quarter and first half of 2018, respectively. Our sales results were driven by growth in both the sparkling and still beverage categories, with sparkling bottle/can sales growing 1.9% and 8.7% and still bottle/can sales growing 9.8% and 16.7% for the second quarter and first half of 2018, respectively. These results were impacted by poor weather in the early part of the second quarter of 2018 and by the shift of the Easter holiday. The mid-week July 4th holiday also resulted in volume being split between the second quarter of 2018 and the third quarter of 2018.

 

In the second quarter of 2018, we began taking pricing actions, which mitigated some of the margin compression we experienced in the first quarter of 2018. Gross margin declined 190 basis points to 33.6% in the second quarter of 2018 from 35.5% in the second quarter of 2017. This decline in the second quarter of 2018 versus the second quarter of 2017 reflected a sequential improvement compared to the 440 basis point decline in the first quarter of 2018 versus the first quarter of 2017. The primary drivers of this margin compression, in order of magnitude, are (i) rising commodity costs, (ii) the volume shift to lower-margin still products to meet changing consumer preferences, (iii) newly acquired territories generally are experiencing margins lower than our legacy territories, and (iv) increased transportation costs. During the second quarter of 2018, we implemented customer pricing actions which impacted approximately one-third of our sales volume. Sequential margin improvement (i.e., month by month) during the second quarter provided an early indication of the success of these actions, and additional pricing actions implemented early in the third quarter of 2018 are expected to further improve our gross margin performance. We expect commodity and transportation pressures to continue throughout 2018, and we will continue to assess our pricing strategies in light of these cost pressures.

 

Selling, delivery and administrative expenses increased by $25.8 million, or 7.0%, in the second quarter of 2018 as compared to the second quarter of 2017, reflecting the increased volume delivered, incremental effort and costs associated with managing two information system platforms and continued costs to integrate recently acquired territories into our overall business. In addition, our newly acquired territories generally experience higher operating costs than our legacy territories. During the latter part of the second quarter we took actions to drive additional productivity. Organizational changes required severance and outplacement expenses of $4.8 million during the second quarter of 2018, which were recorded in the Nonalcoholic Beverages segment. We believe this action will result in annual cost savings of approximately $25 million to $30 million. Further infrastructure cost savings are being evaluated to secure scale advantages and leverage our cost structure against our expanded territories.

 

Income from operations in the second quarter of 2018 was lower than in the second quarter of 2017. We realized operating income of $19.7 million in the second quarter of 2018, as compared to operating income of $48.6 million in the second quarter of 2017. As a result, our operating income for the first half of 2018 was $0.7 million, as compared to $63.6 million for the first half of 2017. We are not satisfied with these results, however we believe our system transformation work, our actions-to-date and our ongoing strategic plans will drive improvement in operating income and operating margin performance.

 

We continue to integrate our acquired territories, manufacturing facilities and related operations. This integration requires investments in people, manufacturing, and distribution infrastructure, which we are carefully balancing with our debt reduction goals. We continue

 

35


 

to prioritize our capital investments and estimate an additional $75 million to $95 million in property, plant and equipment purchases in the second half of 2018, however, we will diligently monitor these capital projects against our operating performance and growth needs for the remainder of the year.

 

During the second quarter of 2018, we incurred expenses relating to our system transformation of $9.8 million, the majority of which were IT-related costs. We anticipate incurring between $20 million and $25 million of system transformation expenses in the second half of 2018. We believe the remaining system transformation work for our new CONA information systems platform is progressing well. We anticipate substantial completion of our technology system work, including the decommissioning of legacy systems, in the second half of 2018 and early 2019, which we believe will enable cost synergies in 2019 and the future.

 

System Transformation Transactions

 

As part of The Coca‑Cola Company’s plans to refranchise its North American bottling territories, the Company completed a series of transactions from April 2013 to October 2017 with The Coca‑Cola Company, Coca‑Cola Refreshments USA, Inc. (“CCR”), a wholly-owned subsidiary of The Coca‑Cola Company, and Coca‑Cola Bottling Company United, Inc. (“United”), an independent bottler that is unrelated to the Company, to significantly expand the Company’s distribution and manufacturing operations (the “System Transformation”). The System Transformation included the acquisition and exchange of rights to serve distribution territories and related distribution assets, as well as the acquisition and exchange of regional manufacturing facilities and related manufacturing assets. A summary of the System Transformation transactions (the “System Transformation Transactions”) completed by the Company is included in the Company’s Annual Report on Form 10-K for 2017.

 

The financial results of the System Transformation Transactions have been included in the Company’s consolidated condensed financial statements from their respective acquisition or exchange dates. Net sales and income from operations for certain territories and regional manufacturing facilities acquired and divested by the Company during 2017 are impracticable to separately calculate, as the operations were absorbed into territories and facilities owned by the Company prior to the System Transformation, and therefore have been omitted from the results below. Omission of net sales and income from operations for such territories and facilities is not considered material to the results presented below. The remaining System Transformation Transactions that closed during 2017 (the “2017 System Transformation Transactions”) contributed the following amounts to the Company’s consolidated condensed statements of operations:

 

 

 

Second Quarter

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Impact to net sales - total 2017 System Transformation Transactions acquisitions

 

$

312,896

 

 

$

206,894

 

 

$

587,354

 

 

$

233,140

 

Impact to net sales - October 2017 Divestitures

 

 

-

 

 

 

81,410

 

 

 

-

 

 

 

152,269

 

Total impact to net sales

 

$

312,896

 

 

$

288,304

 

 

$

587,354

 

 

$

385,409

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impact to income from operations - total 2017 System Transformation Transactions acquisitions

 

$

3,696

 

 

$

10,323

 

 

$

2,761

 

 

$

10,419

 

Impact to income from operations - October 2017 Divestitures

 

 

-

 

 

 

9,275

 

 

 

-

 

 

 

15,284

 

Total impact to income from operations

 

$

3,696

 

 

$

19,598

 

 

$

2,761

 

 

$

25,703

 

 

See Note 3 to the consolidated condensed financial statements for additional information on the October 2017 Divestitures.

 

Areas of Emphasis

 

Key priorities for the Company include integration of the territories and regional manufacturing facilities acquired during the System Transformation, revenue management, product innovation and beverage portfolio expansion, distribution cost management and productivity.

 

Revenue Management:  Revenue management requires a strategy that reflects consideration for pricing of brands and packages within product categories and channels, highly effective working relationships with customers and disciplined fact-based decision-making. Revenue management has been and continues to be a key driver which has a significant impact on the Company’s results of operations.

 

Product Innovation and Beverage Portfolio Expansion:  Innovation of both new brands and packages has been and is expected to continue to be important to the Company’s overall revenue. Recent product introductions from the Company and The Coca‑Cola Company include new flavor varieties within certain brands such as Sprite Cherry, POWERade Citrus Passionfruit,

 

36


 

Monster Ultra Violet, Monster Juice Mango Loco, Peace Tea Georgia Peach, Peace Tea Razzleberry, Minute Maid 5% Berry Punch, Dunkin’ Donuts Mocha Iced Coffee, Dunkin’ Donuts French Vanilla Iced Coffee and Coke Zero Sugar. Recent packaging introductions include the 13.7-ounce bottle for Dunkin’ Donuts Iced Coffees, 0.5-liter energy drink cans and eight-packs of 16-ounce energy drinks.

 

Distribution Cost Management:  Distribution costs represent the costs of transporting finished goods from Company locations to customer outlets. Total distribution costs, including warehouse costs, were $301.2 million in the first half of 2018 and $259.2 million in the first half of 2017. Management of these costs will continue to be a key area of emphasis for the Company.

 

The Company has three primary delivery systems: (i) bulk delivery for large supermarkets, mass merchandisers and club stores, (ii) advanced sale delivery for convenience stores, drug stores, small supermarkets and on-premises accounts and (iii) full service delivery for its full service vending customers.

 

Productivity:  A key driver in the Company’s selling, delivery and administrative (“S,D&A”) expense management relates to ongoing improvements in labor productivity and asset productivity.

 

Results of Operations

 

Second Quarter Results

 

Our results of operations for the second quarter of 2018 and the second quarter of 2017 are highlighted in the table below and discussed in the following paragraphs:

 

 

 

Second Quarter

 

 

 

 

 

 

 

 

 

(in thousands)

 

2018

 

 

2017

 

 

Change

 

 

% Change

 

Net sales

 

$

1,227,272

 

 

$

1,169,291

 

 

$

57,981

 

 

5.0%

 

Cost of sales

 

 

815,295

 

 

 

754,113

 

 

 

61,182

 

 

 

8.1

 

Gross profit

 

 

411,977

 

 

 

415,178

 

 

 

(3,201

)

 

 

(0.8

)

Selling, delivery and administrative expenses

 

 

392,298

 

 

 

366,523

 

 

 

25,775

 

 

 

7.0

 

Income from operations

 

 

19,679

 

 

 

48,655

 

 

 

(28,976

)

 

 

(59.6

)

Interest expense, net

 

 

12,744

 

 

 

10,440

 

 

 

2,304

 

 

 

22.1

 

Other expense, net

 

 

9,818

 

 

 

26,891

 

 

 

(17,073

)

 

 

(63.5

)

Income (loss) before income taxes

 

 

(2,883

)

 

 

11,324

 

 

 

(14,207

)

 

 

(125.5

)

Income tax expense (benefit)

 

 

(135

)

 

 

3,743

 

 

 

(3,878

)

 

 

(103.6

)

Net income (loss)

 

 

(2,748

)

 

 

7,581

 

 

 

(10,329

)

 

 

(136.2

)

Less: Net income attributable to noncontrolling interest

 

 

1,185

 

 

 

1,233

 

 

 

(48

)

 

 

(3.9

)

Net income (loss) attributable to Coca-Cola Bottling Co. Consolidated

 

$

(3,933

)

 

$

6,348

 

 

$

(10,281

)

 

(162.0)%

 

 

Items Impacting Operations and Financial Condition

 

The following items affect the comparability of the financial results:

 

Second Quarter 2018

 

 

$312.9 million in net sales and $3.7 million of income from operations related to the 2017 System Transformation Transactions;

 

$9.8 million of expenses related to the System Transformation;

 

$9.2 million recorded in other expense, net as a result of an unfavorable fair value adjustment to the Company’s contingent consideration liability related to the distribution territories acquired as part of the System Transformation; and

 

$4.8 million recorded in S,D&A expenses related to severance and outplacement expenses incurred to optimize labor expense.

 

 

37


 

Second Quarter 2017

 

 

$206.9 million in net sales and $10.3 million of income from operations related to the 2017 System Transformation Transactions;

 

$81.4 million in net sales and $9.3 million of income from operations related to the October 2017 Divestitures;

 

$16.2 million recorded in other expense, net as a result of an unfavorable fair value adjustment to the Company’s contingent consideration liability related to the distribution territories acquired as part of the System Transformation;

 

$11.5 million of expenses related to the acquisition and transition of the distribution territories and the regional manufacturing facilities acquired as part of the System Transformation; and

 

$9.4 million recorded in other expense, net for net working capital and other fair value adjustments related to the System Transformation Transactions completed in January 2016 (the “January 2016 Transactions”) that were made beyond one year from the acquisition date.

 

Net Sales

 

Net sales increased $58.0 million, or 5.0%, to $1.23 billion in the second quarter of 2018, as compared to $1.17 billion in the second quarter of 2017. The increase in net sales was primarily attributable to the following (in millions):

 

Second Quarter 2018

 

 

Attributable to:

$

27.4

 

 

Increase in net sales primarily related to bottle/can sales price per unit to retail customers and the shift in product mix to higher revenue still products in order to meet consumer preferences

 

18.1

 

 

Net sales increase related to increased volume, primarily related to the 2017 System Transformation Transactions

 

7.9

 

 

Increase in volume of external freight revenue to external customers (other than non-alcoholic beverages)

 

2.0

 

 

Increase in sales volume to other Coca-Cola bottlers

 

2.6

 

 

Other

$

58.0

 

 

Total increase in net sales

 

The Company’s bottle/can sales to retail customers accounted for approximately 83% of the Company’s total net sales in the second quarter of 2018, as compared to approximately 84% in the second quarter of 2017. Bottle/can net pricing is based on the invoice price charged to customers reduced by promotional allowances. Bottle/can net pricing per unit is impacted by the price charged per package, the sales volume generated for each package and the channels in which those packages are sold.

 

Product category sales volume of physical cases in the second quarter of 2018 and the second quarter of 2017 as a percentage of total bottle/can sales volume and the percentage change by product category were as follows:

 

 

 

Bottle/Can Sales Volume

 

 

Bottle/Can

 

 

 

Second Quarter

 

 

Sales Volume

 

Product Category

 

2018

 

 

2017

 

 

Increase

 

Sparkling beverages

 

 

68.4

%

 

 

67.9

%

 

 

2.6

%

Still beverages (including energy products)

 

 

31.6

%

 

 

32.1

%

 

 

0.0

%

Total bottle/can sales volume

 

 

100.0

%

 

 

100.0

%

 

 

1.8

%

 

Cost of Sales

 

Cost of sales includes the following: raw material costs, manufacturing labor, manufacturing overhead including depreciation expense, manufacturing warehousing costs, shipping and handling costs related to the movement of finished goods from manufacturing locations to sales distribution centers and the purchase of finished goods. Inputs representing a substantial portion of the Company’s total cost of sales include: (i) sweeteners, (ii) packaging materials, including plastic bottles and aluminum cans, and (iii) finished products purchased from other vendors.

 

 

38


 

Cost of sales increased $61.2 million, or 8.1%, to $815.3 million in the second quarter of 2018, as compared to $754.1 million in the second quarter of 2017. The increase in cost of sales was primarily attributable to the following (in millions):

 

Second Quarter 2018

 

 

Attributable to:

$

39.1

 

 

Increase in cost of sales primarily related to, in order of magnitude, commodities, the change in product mix to meet consumer preferences, higher costs in the territories acquired in the System Transformation and higher transportation costs

 

11.1

 

 

Cost of sales increase related to increased volume, primarily related to the 2017 System Transformation Transactions

 

7.3

 

 

Increase in costs related to increased volume of freight revenue to external customers (other than non-alcoholic beverages)

 

3.7

 

 

Increase in sales volume to other Coca-Cola bottlers

$

61.2

 

 

Total increase in cost of sales

 

The Company relies extensively on advertising and sales promotion in the marketing of its products. The Coca‑Cola Company and other beverage companies that supply concentrates, syrups and finished products to the Company make substantial marketing and advertising expenditures to promote sales in the Company’s territories. Certain of the marketing expenditures by The Coca‑Cola Company and other beverage companies are made pursuant to annual arrangements. The Company also benefits from national advertising programs conducted by The Coca‑Cola Company and other beverage companies. Total marketing funding support from The Coca‑Cola Company and other beverage companies, which includes both direct payments to the Company and payments to customers for marketing programs, was $33.4 million in the second quarter of 2018, as compared to $32.5 million in the second quarter of 2017.

 

The Company’s cost of sales may not be comparable to other peer companies, as some peer companies include all costs related to their distribution network in cost of sales. The Company includes a portion of these costs in S,D&A expenses, as described below.

 

S,D&A Expenses

 

S,D&A expenses include the following: sales management labor costs, distribution costs from sales distribution centers to customer locations, sales distribution center warehouse costs, depreciation expenses related to sales centers, delivery vehicles and cold drink equipment, point-of-sale expenses, advertising expenses, cold drink equipment repair costs, amortization of intangibles and administrative support labor and operating costs.

 

S,D&A expenses increased by $25.8 million, or 7.0%, to $392.3 million in the second quarter of 2018, as compared to $366.5 million in the second quarter of 2017. S,D&A expenses as a percentage of net sales increased to 32.0% in the second quarter of 2018 from 31.3% in the second quarter of 2017. The increase in S,D&A expenses was primarily attributable to the following (in millions):

 

Second Quarter 2018

 

 

Attributable to:

$

9.7

 

 

Increase in employee salaries including bonuses and incentives due to additional personnel added in the System Transformation and normal salary increases

 

7.7

 

 

Increase in fuel costs related to the movement of finished goods from sales distribution centers to customer locations primarily as a result of territories acquired in the System Transformation

 

4.8

 

 

Severance and outplacement expenses incurred to optimize labor expense

 

1.6

 

 

Other individually immaterial expense increases primarily related to the System Transformation

 

2.0

 

 

Other individually immaterial increases

$

25.8

 

 

Total increase in S,D&A expenses

 

Shipping and handling costs related to the movement of finished goods from manufacturing locations to sales distribution centers are included in cost of sales. Shipping and handling costs related to the movement of finished goods from sales distribution centers to customer locations, including warehouse costs, are included in S,D&A expenses and totaled $154.2 million in the second quarter of 2018 and $143.0 million in the second quarter of 2017.

 

As a result of the Company adopting Accounting Standards Update 2017-07 “Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost” (“ASU 2017‑07”) issued by the Financial Accounting Standards Board in March 2017, the Company reclassified $1.3 million from the second quarter of 2017 of non-service cost components of net periodic benefit cost and other benefit plan charges from S,D&A expenses to other expense, net. The non-service cost component of net periodic benefit cost is included in the Nonalcoholic Beverages segment.

 

 

39


 

Interest Expense, Net

 

Interest expense, net, increased $2.3 million to $12.7 million in the second quarter of 2018, as compared to $10.4 million in the second quarter of 2017. The increase was primarily a result of additional borrowings to finance the 2017 System Transformation Transactions and additional borrowings during the first quarter of 2018 to support working capital and capital expenditure needs.

 

Other Expense, Net

 

A summary of other expense, net is as follows:

 

 

 

Second Quarter

 

(in thousands)

 

2018

 

 

2017

 

Unfavorable fair value adjustment to acquisition related contingent consideration

 

$

9,143

 

 

$

16,119

 

Non-service cost component of net periodic benefit cost

 

 

675

 

 

 

1,342

 

January 2016 Transactions settlement

 

 

-

 

 

 

9,442

 

Other

 

 

-

 

 

 

(12

)

Total other expense, net

 

 

9,818

 

 

 

26,891

 

 

Each reporting period, the Company adjusts its contingent consideration liability related to the territories acquired as part of the System Transformation, excluding territories acquired pursuant to an exchange transaction, to fair value. The fair value is determined by discounting future expected sub-bottling payments required under the CBA, using the Company’s estimated weighted average cost of capital (“WACC”), which is impacted by many factors, including long-term interest rates; projected future operating results; and post-closing settlement of cash purchase prices for the territories acquired as part of the System Transformation. These future expected sub-bottling payments extend through the life of the related distribution asset acquired in the System Transformation, which is generally 40 years. The Company is required to pay the current portion of the sub-bottling fee on a quarterly basis.

 

The fair value adjustments to the acquisition related contingent consideration liability during the second quarter of 2018 were primarily driven by cash payments, post-closing adjustments related to System Transformation Transactions and a change in projected future operating results of the distribution territories acquired as part of the System Transformation subject to sub-bottling fees. The fair value adjustments to the acquisition related contingent consideration liability during the second quarter of 2017 were primarily a result of a change in projected future operating results of the distribution territories acquired as part of the System Transformation subject to sub-bottling fees.

 

Other expense, net, also included $9.4 million for net working capital and other fair value adjustments related to the January 2016 Transactions. As the adjustments were made beyond one year from the acquisition date, the Company recorded these through its consolidated condensed statements of operations.

 

Income Tax Expense (Benefit)

 

The Company’s effective income tax rate, calculated by dividing income tax expense (benefit) by income (loss) before income taxes, was 4.7% for the second quarter of 2018 and 33.1% for the second quarter of 2017. The decrease in the effective tax rate was primarily driven by a loss before income taxes for the second quarter of 2018 as compared to income before income taxes for the second quarter of 2017, an increase in certain non-deductible expenses and the repeal of the manufacturing deduction as part of the Tax Cuts and Jobs Act (the “Tax Act”). The Company’s effective tax rate, calculated by dividing income tax expense (benefit) by income (loss) before income taxes minus net income attributable to noncontrolling interest, was 3.3% for the second quarter of 2018 and 37.1% for the second quarter of 2017.

 

Noncontrolling Interest

 

The Company recorded net income attributable to noncontrolling interest of $1.2 million in both the second quarter of 2018 and the second quarter of 2017, each related to the portion of Piedmont owned by The Coca‑Cola Company.

 

Other Comprehensive Income, Net of Tax

 

Other comprehensive income, net of tax was $0.7 million in the second quarter of 2018 and $0.5 million in the second quarter of 2017. The increase was primarily a result of actuarial gains on the Company’s pension plans.

 

 

40


 

First Half Results

 

Our results of operations for the first half of 2018 and the first half of 2017 are highlighted in the table below and discussed in the following paragraphs:

 

 

 

First Half

 

 

 

 

 

 

 

 

 

(in thousands)

 

2018

 

 

2017

 

 

Change

 

 

% Change

 

Net sales

 

$

2,299,336

 

 

$

2,034,993

 

 

$

264,343

 

 

13.0%

 

Cost of sales

 

 

1,522,411

 

 

 

1,287,794

 

 

 

234,617

 

 

 

18.2

 

Gross profit

 

 

776,925

 

 

 

747,199

 

 

 

29,726

 

 

 

4.0

 

Selling, delivery and administrative expenses

 

 

776,243

 

 

 

683,594

 

 

 

92,649

 

 

 

13.6

 

Income from operations

 

 

682

 

 

 

63,605

 

 

 

(62,923

)

 

 

(98.9

)

Interest expense, net

 

 

24,790

 

 

 

19,910

 

 

 

4,880

 

 

 

24.5

 

Other expense, net

 

 

5,308

 

 

 

40,479

 

 

 

(35,171

)

 

 

86.9

 

Income (loss) before income taxes

 

 

(29,416

)

 

 

3,216

 

 

 

(32,632

)

 

 

1,014.7

 

Income tax expense (benefit)

 

 

(13,106

)

 

 

52

 

 

 

(13,158

)

 

 

25,303.8

 

Net income (loss)

 

 

(16,310

)

 

 

3,164

 

 

 

(19,474

)

 

 

615.5

 

Less: Net income attributable to noncontrolling interest

 

 

1,808

 

 

 

1,867

 

 

 

(59

)

 

 

(3.2

)

Net income (loss) attributable to Coca-Cola Bottling Co. Consolidated

 

$

(18,118

)

 

$

1,297

 

 

$

(19,415

)

 

(1496.9)%

 

 

Items Impacting Operations and Financial Condition

 

The following items affect the comparability of the financial results:

 

First Half 2018

 

 

$587.4 million in net sales and $2.8 million of income from operations related to the 2017 System Transformation Transactions;

 

$22.3 million of expenses related to the System Transformation;

 

$4.8 million recorded in S,D&A expenses related to severance and outplacement expenses incurred to optimize labor expense;

 

$4.0 million recorded in other expense, net as a result of an unfavorable fair value adjustment to the Company’s contingent consideration liability related to the distribution territories acquired as part of the System Transformation;

 

$2.7 million pre-tax unfavorable mark-to-market adjustments related to the Company’s commodity hedging program; and

 

$2.2 million of net amortization expense associated with the conversion of the Company’s franchise rights to distribution rights for the distribution territories the Company served prior to the System Transformation.

 

First Half 2017

 

 

$233.1 million in net sales and $10.4 million of income from operations related to the 2017 System Transformation Transactions;

 

$152.3 million in net sales and $15.3 million of income from operations related to the October 2017 Divestitures;

 

$28.4 million recorded in other expense, net as a result of an unfavorable fair value adjustment to the Company’s contingent consideration liability related to the distribution territories acquired as part of the System Transformation;

 

$19.2 million of expenses related to the acquisition and transition of the distribution territories and the regional manufacturing facilities acquired as part of the System Transformation Transactions; and

 

$9.4 million recorded in other expense, net for net working capital and other fair value adjustments related to the January 2016 Transactions that were made beyond one year from the acquisition date.

 

 

41


 

Net Sales

 

Net sales increased $264.3 million, or 13.0%, to $2.30 billion in the first half of 2018, as compared to $2.03 billion in the first half of 2017. The increase in net sales was primarily attributable to the following (in millions):

 

First Half 2018

 

 

Attributable to:

$

169.5

 

 

Net sales increase related to increased volume, primarily related to the 2017 System Transformation Transactions

 

39.0

 

 

Increase in volume of external freight revenue to external customers (other than non-alcoholic beverages)

 

36.0

 

 

Increase in net sales primarily related to bottle/can sales price per unit to retail customers and the shift in product mix to higher revenue still products in order to meet consumer preferences

 

14.1

 

 

Increase in sales volume to other Coca-Cola bottlers

 

5.7

 

 

Other

$

264.3

 

 

Total increase in net sales

 

The Company’s bottle/can sales to retail customers accounted for approximately 83% of the Company’s total net sales in the first half of 2018, as compared to approximately 84% in the first half of 2017.

 

Product category sales volume as a percentage of total bottle/can sales volume and the percentage change by product category were as follows:

 

 

 

Bottle/Can Sales Volume

 

 

Bottle/Can

 

 

 

First Half

 

 

Sales Volume

 

Product Category

 

2018

 

 

2017

 

 

Increase

 

Sparkling beverages

 

 

70.1

%

 

 

69.4

%

 

 

10.5

%

Still beverages (including energy products)

 

 

29.9

%

 

 

30.6

%

 

 

6.9

%

Total bottle/can sales volume

 

 

100.0

%

 

 

100.0

%

 

 

9.4

%

 

The Company’s products are sold and distributed through various channels, which include selling directly to retail stores and other outlets such as food markets, institutional accounts and vending machine outlets. During the first half of 2018, approximately 67% of the Company’s bottle/can sales volume to retail customers was sold for future consumption, while the remaining bottle/can sales volume to retail customers was sold for immediate consumption.

 

The following table summarizes the percentage of the Company’s total bottle/can sales volume to its largest customers, as well as the percentage of the Company’s total net sales that such volume represents:

 

 

 

First Half

 

 

 

2018

 

 

2017

 

Approximate percentage of the Company’s total bottle/can sales volume:

 

 

 

 

 

 

 

 

Wal-Mart Stores, Inc.

 

 

19

%

 

 

19

%

The Kroger Company

 

 

12

%

 

 

9

%

Food Lion, LLC

 

 

6

%

 

 

7

%

Total approximate percentage of the Company’s total bottle/can sales volume

 

 

37

%

 

 

35

%

 

 

 

 

 

 

 

 

 

Approximate percentage of the Company’s total net sales:

 

 

 

 

 

 

 

 

Wal-Mart Stores, Inc.

 

 

13

%

 

 

14

%

The Kroger Company

 

 

8

%

 

 

7

%

Food Lion, LLC

 

 

4

%

 

 

4

%

Total approximate percentage of the Company’s total net sales

 

 

25

%

 

 

25

%

 

 

42


 

Cost of Sales

 

Cost of sales increased $234.6 million, or 18.2%, to $1.52 billion in the first half of 2018, as compared to $1.29 billion in the first half of 2017. The increase in cost of sales was primarily attributable to the following (in millions):

 

First Half 2018

 

 

Attributable to:

$

102.8

 

 

Cost of sales increase related to increased volume, primarily related to the 2017 System Transformation Transactions

 

76.4

 

 

Increase in cost of sales primarily related to, in order of magnitude, commodities, higher costs in the territories acquired in the System Transformation, the change in product mix to meet consumer preferences, higher transportation costs and the net amortization of converted distribution rights

 

42.4

 

 

Increase in sales volume to other Coca-Cola bottlers

 

13.0

 

 

Increase in costs related to increased volume of freight revenue to external customers (other than non-alcoholic beverages)

$

234.6

 

 

Total increase in cost of sales

 

Total marketing funding support from The Coca‑Cola Company and other beverage companies, which includes both direct payments to the Company and payments to customers for marketing programs, was $63.8 million in the first half of 2018, as compared to $56.9 million in the first half of 2017.

 

S,D&A Expenses

 

S,D&A expenses increased by $92.6 million, or 13.6%, to $776.2 million in the first half of 2018, as compared to $683.6 million in the first half of 2017. S,D&A expenses as a percentage of net sales increased to 33.8% in the first half of 2018 from 33.6% in the first half of 2017. The increase in S,D&A expenses was primarily attributable to the following (in millions):

 

First Half 2018

 

 

Attributable to:

$

44.3

 

 

Increase in employee salaries including bonuses and incentives due to additional personnel added in the System Transformation and normal salary increases

 

9.4

 

 

Increase in fuel costs related to the movement of finished goods from sales distribution centers to customer locations primarily as a result of territories acquired in the System Transformation

 

6.7

 

 

Increase in depreciation and amortization of property, plant and equipment primarily due to depreciation for vending equipment, fleet, furniture and fixtures acquired in the System Transformation

 

5.5

 

 

Increase in software expenses primarily due to increased maintenance expense

 

4.8

 

 

Severance and outplacement expenses incurred to optimize labor expense

 

3.4

 

 

Increase in employee benefit costs primarily due to additional group insurance expense, 401(k) employer matching contributions and bargaining pension plan expense for employees added in the System Transformation

 

3.3

 

 

Increase in expenses related to the System Transformation, primarily information technologies system conversions

 

3.2

 

 

Increase in employer payroll taxes primarily due to additional personnel added from the System Transformation

 

12.0

 

 

Other individually immaterial expense increases primarily related to the System Transformation

$

92.6

 

 

Total increase in S,D&A expenses

 

During the first half of 2018, the Company incurred $22.3 million of expenses related to the System Transformation, the majority of which were information technologies related costs. The Company anticipates System Transformation expenses for the remainder of 2018 to be in the range of $20 million to $25 million.

 

Shipping and handling costs related to the movement of finished goods from sales distribution centers to customer locations, including warehouse costs, are included in S,D&A expenses and totaled $301.2 million in the first half of 2018 and $259.2 million in the first half of 2017.

 

As a result of the Company adopting ASU 2017‑07, the Company reclassified $2.7 million in the first half of 2017 of non-service cost components of net periodic benefit cost and other benefit plan charges from S,D&A expenses to other expense, net.

 

 

43


 

Other Expense, Net

 

A summary of other expense, net is as follows:

 

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

Unfavorable fair value adjustment to acquisition related contingent consideration

 

$

3,957

 

 

$

28,365

 

Non-service cost component of net periodic benefit cost

 

 

1,351

 

 

 

2,684

 

January 2016 Transactions settlement

 

 

-

 

 

 

9,442

 

Other

 

 

-

 

 

 

(12

)

Total other expense, net

 

 

5,308

 

 

 

40,479

 

 

The fair value adjustments to acquisition related contingent consideration liability in the first half of 2018 were primarily driven by cash payments, post-closing adjustments related to System Transformation Transactions and a change in projected future operating results of the distribution territories acquired as part of the System Transformation subject to sub-bottling fees, partially offset by an increase in the discount rate. The fair value adjustment to the acquisition related contingent consideration liability in the first half of 2017 was primarily a result of a change in the risk-free interest rate and the final settlement of territory values for the Paducah and Pikeville, Kentucky distribution territory acquisitions and the Norfolk, Fredericksburg and Staunton, Virginia, and Elizabeth City, North Carolina distribution territory acquisitions, which closed in May 2015 and October 2015, respectively.

 

Income Tax Expense (Benefit)

 

The Company’s effective income tax rate, calculated by dividing income tax expense (benefit) by income (loss) before income taxes, was 44.6% in the first half of 2018 and 1.6% in the first half of 2017. The increase in the effective tax rate was primarily driven by an increase in non-deductible expenses, the repeal of the manufacturing deduction as part of the Tax Act and lower income (loss) before income taxes. The Company’s effective tax rate, calculated by dividing income tax expense (benefit) by income (loss) before income taxes minus net income attributable to noncontrolling interest, was 42.0% in the first half of 2018 and 3.9% in the first half of 2017.

 

Noncontrolling Interest

 

The Company recorded net income attributable to noncontrolling interest of $1.8 million in the first half of 2018 and $1.9 million in the first half of 2017, each related to the portion of Piedmont owned by The Coca‑Cola Company.

 

Other Comprehensive Income, Net of Tax

 

Other comprehensive income, net of tax was $1.5 million in the first half of 2018 and $0.9 million in the first half of 2017. The increase was primarily a result of actuarial gains on the Company’s pension plans.

 

Segment Operating Results

 

The Company evaluates segment reporting in accordance with the Financial Accounting Standards Board Accounting Standards Codification 280, Segment Reporting, each reporting period, including evaluating the reporting package reviewed by the Chief Operation Decision Maker (“CODM”). The Company has concluded the Chief Executive Officer, Chief Operating Officer and Chief Financial Officer, as a group, represent the CODM. In conjunction with the completion of the System Transformation Transactions in October 2017 and integration of acquired operations, management continues to assess whether changes are necessary to the Company’s reportable segments.

 

The Company believes four operating segments exist. Nonalcoholic Beverages represents the vast majority of the Company’s consolidated revenues, income from operations and assets. The additional three operating segments do not meet the quantitative thresholds for separate reporting, either individually or in the aggregate, and therefore have been combined into “All Other.”

 

 

44


 

The Company’s segment results are as follows:

 

 

 

Second Quarter

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

2018

 

 

2017

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonalcoholic Beverages(1)

 

$

1,199,551

 

 

$

1,149,791

 

$

2,247,280

 

 

$

1,997,736

 

All Other(1)

 

 

93,398

 

 

 

78,053

 

 

179,997

 

 

 

139,295

 

Eliminations(2)

 

 

(65,677

)

 

 

(58,553

)

 

(127,941

)

 

 

(102,038

)

Consolidated net sales

 

$

1,227,272

 

 

$

1,169,291

 

$

2,299,336

 

 

$

2,034,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonalcoholic Beverages

 

$

16,089

 

 

$

43,511

 

$

(6,656

)

 

$

56,387

 

All Other

 

 

3,590

 

 

 

5,144

 

 

7,338

 

 

 

7,218

 

Consolidated income from operations

 

$

19,679

 

 

$

48,655

 

$

682

 

 

$

63,605

 

 

(1)

In order to correct an error in the prior year segment presentation, the Company revised net sales by $41.6 million for the second quarter of 2017 and $57.2 million for the first half of 2017 to reflect sales in the Nonalcoholic Beverages segment which were previously attributed to All Other. Total net sales remain unchanged in prior periods and these revisions were not considered material to the prior periods presented.

(2)

The entire net sales elimination for each period presented represents net sales from All Other to the Nonalcoholic Beverages segment. Sales between these segments are recognized at either fair market value or cost depending on the nature of the transaction.

 

Organic / Adjusted Results

 

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, with the transformation of the Company’s business through System Transformation Transactions with The Coca‑Cola Company and the conversion of its information technology systems, 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 organic / adjusted results (non-GAAP):

 

 

 

Second Quarter

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Total bottle/can sales

 

$

1,024,086

 

 

$

976,578

 

 

$

1,911,319

 

 

$

1,712,396

 

Total other sales

 

 

203,186

 

 

 

192,713

 

 

 

388,017

 

 

 

322,597

 

Total net sales

 

$

1,227,272

 

 

$

1,169,291

 

 

$

2,299,336

 

 

$

2,034,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total bottle/can sales

 

$

1,024,086

 

 

$

976,578

 

 

$

1,911,319

 

 

$

1,712,396

 

Less: Acquisition/divestiture related sales

 

 

295,753

 

 

 

266,799

 

 

 

556,596

 

 

 

390,734

 

Organic net bottle/can sales (non-GAAP)(1)

 

$

728,333

 

 

$

709,779

 

 

$

1,354,723

 

 

$

1,321,662

 

Increase in organic net bottle/can sales

 

 

2.6

%

 

 

 

 

 

 

2.5

%

 

 

 

 

 

 

 

Second Quarter

 

 

First Half

 

(in millions)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Physical case volume

 

 

90.1

 

 

 

88.5

 

 

 

168.1

 

 

 

153.7

 

Less: Acquisition/divestiture related physical case volume

 

 

25.9

 

 

 

23.9

 

 

 

48.4

 

 

 

34.8

 

Organic physical case volume(1)

 

 

64.2

 

 

 

64.6

 

 

 

119.7

 

 

 

118.9

 

Increase (decrease) in organic physical case volume

 

(0.6)%

 

 

 

 

 

 

 

0.7

%

 

 

 

 

 

 

45


 

 

 

Second Quarter 2018

 

(in thousands, except per share data)

 

Net sales

 

 

Gross profit

 

 

Income from operations

 

 

Income (loss) before income taxes

 

 

Net income (loss)

 

 

Basic net income (loss) per share

 

Reported results (GAAP)

 

$

1,227,272

 

 

$

411,977

 

 

$

19,679

 

 

$

(2,883

)

 

$

(3,933

)

 

$

(0.42

)

System Transformation Transactions expenses(2)

 

 

-

 

 

 

28

 

 

 

9,871

 

 

 

9,871

 

 

 

7,423

 

 

 

0.80

 

Workforce optimization expenses(3)

 

 

-

 

 

 

-

 

 

 

4,810

 

 

 

4,810

 

 

 

3,617

 

 

 

0.39

 

Fair value adjustment of acquisition related contingent consideration(4)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,143

 

 

 

6,876

 

 

 

0.74

 

Fair value adjustments for commodity hedges(5)

 

 

-

 

 

 

(249

)

 

 

(296

)

 

 

(296

)

 

 

(222

)

 

 

(0.03

)

Other tax adjustment(6)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,327

)

 

 

(0.36

)

Total reconciling items

 

 

-

 

 

 

(221

)

 

 

14,385

 

 

 

23,528

 

 

 

14,367

 

 

 

1.54

 

Adjusted results (non-GAAP)

 

$

1,227,272

 

 

$

411,756

 

 

$

34,064

 

 

$

20,645

 

 

$

10,434

 

 

$

1.12

 

 

 

 

Second Quarter 2017

 

(in thousands, except per share data)

 

Net sales

 

 

Gross profit

 

 

Income from

operations

 

 

Income before

income taxes

 

 

Net income

 

 

Basic net income

per share

 

Reported results (GAAP)

 

$

1,169,291

 

 

$

415,178

 

 

$

48,655

 

 

$

11,324

 

 

$

6,348

 

 

$

0.68

 

System Transformation Transactions expenses(2)

 

 

-

 

 

 

178

 

 

 

11,574

 

 

 

11,574

 

 

 

7,129

 

 

 

0.76

 

January 2016 Transactions settlement(7)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,442

 

 

 

5,816

 

 

 

0.62

 

Fair value adjustment of acquisition related contingent consideration(4)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

16,119

 

 

 

9,929

 

 

 

1.06

 

Fair value adjustments for commodity hedges(5)

 

 

-

 

 

 

674

 

 

 

1,187

 

 

 

1,187

 

 

 

731

 

 

 

0.08

 

Other tax adjustment(6)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

281

 

 

 

0.04

 

Total reconciling items

 

 

-

 

 

 

852

 

 

 

12,761

 

 

 

38,322

 

 

 

23,886

 

 

 

2.56

 

Adjusted results (non-GAAP)

 

$

1,169,291

 

 

$

416,030

 

 

$

61,416

 

 

$

49,646

 

 

$

30,234

 

 

$

3.24

 

 

 

 

First Half 2018

 

(in thousands, except per share data)

 

Net sales

 

 

Gross profit

 

 

Income from operations

 

 

Income (loss) before income taxes

 

 

Net income (loss)

 

 

Basic net income (loss) per share

 

Reported results (GAAP)

 

$

2,299,336

 

 

$

776,925

 

 

$

682

 

 

$

(29,416

)

 

$

(18,118

)

 

$

(1.94

)

System Transformation Transactions expenses(2)

 

 

-

 

 

 

227

 

 

 

22,321

 

 

 

22,321

 

 

 

16,785

 

 

 

1.80

 

Workforce optimization expenses(3)

 

 

-

 

 

 

-

 

 

 

4,810

 

 

 

4,810

 

 

 

3,617

 

 

 

0.39

 

Fair value adjustment of acquisition related contingent consideration(4)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,957

 

 

 

2,976

 

 

 

0.32

 

Amortization of converted distribution rights, net(8)

 

 

-

 

 

 

2,231

 

 

 

2,231

 

 

 

2,231

 

 

 

1,678

 

 

 

0.18

 

Fair value adjustments for commodity hedges(5)

 

 

-

 

 

 

2,516

 

 

 

2,671

 

 

 

2,671

 

 

 

2,009

 

 

 

0.21

 

Other tax adjustment(6)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(6,183

)

 

 

(0.66

)

Total reconciling items

 

 

-

 

 

 

4,974

 

 

 

32,033

 

 

 

35,990

 

 

 

20,882

 

 

 

2.24

 

Adjusted results (non-GAAP)

 

$

2,299,336

 

 

$

781,899

 

 

$

32,715

 

 

$

6,574

 

 

$

2,764

 

 

$

0.30

 

 

 

46


 

 

 

First Half 2017

 

(in thousands, except per share data)

 

Net sales

 

 

Gross profit

 

 

Income from

operations

 

 

Income before

income taxes

 

 

Net income

 

 

Basic net income

per share

 

Reported results (GAAP)

 

$

2,034,993

 

 

$

747,199

 

 

$

63,605

 

 

$

3,216

 

 

$

1,297

 

 

$

0.14

 

System Transformation Transactions expenses(2)

 

 

-

 

 

 

266

 

 

 

19,226

 

 

 

19,226

 

 

 

11,843

 

 

 

1.27

 

January 2016 Transactions settlement(7)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,442

 

 

 

5,816

 

 

 

0.62

 

Fair value adjustment of acquisition related contingent consideration(4)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

28,365

 

 

 

17,473

 

 

 

1.87

 

Fair value adjustments for commodity hedges(5)

 

 

-

 

 

 

(24

)

 

 

860

 

 

 

860

 

 

 

530

 

 

 

0.06

 

Other tax adjustment(6)

 

 

-

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

(466

)

 

 

(0.05

)

Total reconciling items

 

 

-

 

 

 

242

 

 

 

20,086

 

 

 

57,893

 

 

 

35,196

 

 

 

3.77

 

Adjusted results (non-GAAP)

 

$

2,034,993

 

 

$

747,441

 

 

$

83,691

 

 

$

61,109

 

 

$

36,493

 

 

$

3.91

 

 

Following is an explanation of non-GAAP adjustments:

 

(1)

Organic net bottle/can sales and organic physical case volume include results from the Company’s distribution territories not impacted by acquisition or divestiture related activity during 2017.

 

(2)

Adjustment reflects expenses related to the System Transformation, which primarily includes information technologies system conversions and professional fees and expenses related to due diligence.

 

(3)

Adjustment reflects severance and outplacement expenses relating to the Company’s optimization of its labor expense.

 

(4)

This non-cash, fair value adjustment of acquisition related contingent consideration fluctuates based on factors such as long-term interest rates, projected future results, and final settlements of acquired territory values.

 

(5)

The Company enters into derivative instruments from time to time to hedge some or all of its projected purchases of aluminum, PET resin, diesel fuel and unleaded gasoline in order to mitigate commodity risk. The Company accounts for commodity hedges on a mark-to-market basis.

 

(6)

Includes adjustments related to the Tax Act and other items impacting the Company’s effective tax rate.

 

(7)

Adjustment includes a charge within other expense, net for net working capital and other fair value adjustments related to the Company’s acquisitions in the January 2016 Transactions, as part of the System Transformation, that were made beyond one year from the acquisition date.

 

(8)

Concurrent with entering into the CBA on March 31, 2017, the Company converted its franchise rights for the territories the Company served prior to the System Transformation to distribution rights, to be amortized over an estimated useful life of 40 years. Adjustment reflects the net amortization expense associated with the conversion of the Company’s franchise rights.

 

Financial Condition

 

Total assets increased $50.0 million to $3.12 billion on July 1, 2018, as compared to $3.07 billion on December 31, 2017. Net working capital, defined as current assets less current liabilities, was $180.0 million on July 1, 2018, which was an increase of $24.9 million from December 31, 2017.

 

Significant changes in net working capital on July 1, 2018 from December 31, 2017 were as follows:

 

 

An increase in accounts receivable, trade of $60.7 million primarily as a result of the timing of cash receipts.

 

A decrease in accounts receivable, other of $9.9 million primarily as a result of the timing of payments received for marketing funding and rebates.

 

An increase in inventories of $38.5 million primarily as a result of preparation for higher sales volume in summer months.

 

A decrease in prepaid and other current assets of $11.7 million primarily as a result of a decrease in the current portion of income taxes.

 

An increase in accounts payable to The Coca‑Cola Company of $63.7 million primarily as a result of the timing of purchases of raw materials and payments.

 

47


 

 

An increase in other accrued liabilities of $15.5 million primarily as a result of the timing of payments.

 

A decrease in accrued compensation of $20.3 million primarily as a result of the timing of bonus and incentive payments in the first quarter of the fiscal year.

 

Liquidity and Capital Resources

 

Capital Resources

 

The Company’s sources of capital include cash flows from operations, available credit facilities and the issuance of debt and equity securities. The Company has obtained the majority of its long-term debt, other than capital leases, from public markets, private placements and bank facilities. Management believes the Company has sufficient sources of capital available to refinance its maturing debt, finance its business plan, meet its working capital requirements and maintain an appropriate level of capital spending for at least the next 12 months from the issuance of these consolidated condensed financial statements. The amount and frequency of future dividends will be determined by the Company’s Board of Directors in light of the earnings and financial condition of the Company at such time, and no assurance can be given that dividends will be declared or paid in the future.

 

On June 8, 2018, the Company entered into a second amended and restated credit agreement for a five-year unsecured revolving credit facility (as amended, the “Revolving Credit Facility”), which amended and restated its prior credit agreement dated October 16, 2014. The Revolving Credit Facility has an aggregate maximum borrowing capacity of $500 million, which may be increased at the Company’s option to $750 million, subject to obtaining commitments from the lenders and satisfying other conditions specified in the credit agreement. Borrowings under the Revolving Credit Facility bear interest at a floating base rate or a floating Eurodollar rate plus an applicable margin, at the Company’s option, dependent on the Company’s credit ratings at the time of borrowing. At the Company’s current credit ratings, the Company must pay an annual facility fee of 0.15% of the lenders’ aggregate commitments under the Revolving Credit Facility. The Revolving Credit Facility has a scheduled maturity date of June 8, 2023.

 

The Company currently believes all banks participating in the Revolving Credit Facility have the ability to and will meet any funding requests from the Company. The Company had outstanding borrowings on the Revolving Credit Facility of $100.0 million on July 1, 2018 and $207.0 million on December 31, 2017.

 

In June 2016, the Company entered into a five-year term loan agreement for a senior unsecured term loan facility (as amended, the “Term Loan Facility”) in the aggregate principal amount of $300 million, maturing June 7, 2021. The Company may request additional term loans under the agreement, provided the Company’s aggregate borrowings under the Term Loan Facility do not exceed $500 million. Borrowings under the Term Loan Facility bear interest at a floating base rate or a floating Eurodollar rate plus an applicable margin, at the Company’s option, dependent on the Company’s credit ratings.

 

Pursuant to the Company’s Term Loan Facility and the indenture under which the 2019 Notes were issued, principal payments will be due in the next twelve months. The Company intends to refinance these amounts and has the capacity to do so under its Revolving Credit Facility, which is classified as long-term debt. As such, any amounts due in the next twelve months were classified as non-current. See Note 11 to the consolidated condensed financial statements for additional information on the 2019 Notes.

 

In February 2017, the Company sold $125 million aggregate principal amount of senior unsecured notes due 2023 to PGIM, Inc. (“Prudential”) and certain of its affiliates pursuant to the Note Purchase and Private Shelf Agreement dated June 10, 2016 between the Company, Prudential and the other parties thereto (as amended, the “Prudential Shelf Facility”). These notes bear interest at 3.28%, payable semi-annually in arrears on February 27 and August 27 of each year, and will mature on February 27, 2023, unless earlier redeemed by the Company. The Company used the proceeds toward repayment of outstanding indebtedness under the Revolving Credit Facility and for other general corporate purposes. The Company may request that Prudential consider the purchase of additional senior unsecured notes of the Company under the Prudential Shelf Facility in an aggregate principal amount of up to $175 million.

 

On March 21, 2018, the Company sold $150 million aggregate principal amount of senior unsecured notes due 2030 to NYL Investors LLC (“NYL”) and certain of its affiliates pursuant to the Note Purchase and Private Shelf Agreement dated March 6, 2018 between the Company, NYL and the other parties thereto (as amended, the “NYL Shelf Facility”). These notes bear interest at 3.96%, payable quarterly in arrears on March 21, June 21, September 21 and December 21 of each year, and will mature on March 21, 2030, unless earlier redeemed by the Company. The Company used the proceeds for general corporate purposes.

 

The Revolving Credit Facility, the Term Loan Facility, the Prudential Shelf Facility and the NYL Shelf Facility include two financial covenants: a consolidated cash flow/fixed charges ratio and a consolidated funded indebtedness/cash flow ratio, each as defined in the respective agreements. The Company was in compliance with these covenants as of July 1, 2018. These covenants do not currently, and the Company does not anticipate they will, restrict its liquidity or capital resources.

 

 

48


 

Subsequent to the end of the second quarter of 2018, the Company amended each of the Revolving Credit Facility, the Term Loan Facility, the Prudential Shelf Facility and the NYL Shelf Facility to (i) align the calculation of the two financial covenants and certain events of default under each agreement and (ii) with regard to the Term Loan Facility, to revise the calculation of the rates at which borrowings bear interest to conform with the calculation of such rates under the Revolving Credit Facility. See Note 24 to the consolidated condensed financial statements for additional information on these amendments.

 

The indentures under which the Company’s public debt was issued do not include financial covenants but do limit the incurrence of certain liens and encumbrances as well as indebtedness by the Company’s subsidiaries in excess of certain amounts.

 

All outstanding long-term debt has been issued by the Company and none has been issued by any of its subsidiaries. There are no guarantees of the Company’s debt.

 

The Company’s credit ratings are reviewed periodically by the respective rating agencies. Changes in the Company’s operating results or financial position could result in changes in the Company’s credit ratings. Lower credit ratings could result in higher borrowing costs for the Company or reduced access to capital markets, which could have a material impact on the Company’s financial position or results of operations. During the second quarter of 2018, Standard & Poor’s reaffirmed the Company’s BBB rating and revised the Company’s rating outlook to negative from stable. Moody’s rating outlook for the Company is currently stable. As of July 1, 2018, the Company’s credit ratings were as follows:

 

 

 

Long-Term Debt

Standard & Poor’s

 

BBB

Moody’s

 

Baa2

 

Total net debt and capital lease obligations as of July 1, 2018 and December 31, 2017 were as follows:

 

(in thousands)

 

July 1, 2018

 

 

December 31, 2017

 

Debt

 

$

1,131,313

 

 

$

1,088,018

 

Capital lease obligations

 

 

39,275

 

 

 

43,469

 

Total debt and capital lease obligations

 

 

1,170,588

 

 

 

1,131,487

 

Less: Cash and cash equivalents

 

 

19,724

 

 

 

16,902

 

Total net debt and capital lease obligations (1)

 

$

1,150,864

 

 

$

1,114,585

 

 

(1)

The non-GAAP measure “Total net debt and capital lease obligations” is used to provide investors with additional information which management believes is helpful in the evaluation of the Company’s capital structure and financial leverage. This non-GAAP financial information is not presented elsewhere in this report and may not be comparable to the similarly titled measures used by other companies. Additionally, this information should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP.

 

The Company is subject to interest rate risk on its floating rate debt, including the Revolving Credit Facility and the Term Loan Facility. Assuming no changes in the Company’s financial structure, if market interest rates average 1% more over the next twelve months than the interest rates as of July 1, 2018, interest expense for the next twelve months would increase by approximately $4.0 million.

 

The Company’s only Level 3 asset or liability is the acquisition related contingent consideration liability incurred as a result of the System Transformation Transactions. There were no transfers from Level 1 or Level 2. Fair value adjustments were noncash, and therefore did not impact the Company’s liquidity or capital resources. Following is a summary of the Level 3 activity:

 

 

 

Second Quarter

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Beginning balance - Level 3 liability

 

$

368,804

 

 

$

303,952

 

 

$

381,291

 

 

$

253,437

 

Increase due to System Transformation Transactions acquisitions

 

 

-

 

 

 

3,770

 

 

 

-

 

 

 

46,086

 

Measurement period adjustments(1)

 

 

3,151

 

 

 

-

 

 

 

2,092

 

 

 

-

 

Payment of acquisition related contingent consideration

 

 

(5,381

)

 

 

(6,556

)

 

 

(11,263

)

 

 

(6,556

)

Reclassification to current payables

 

 

(1,180

)

 

 

1,817

 

 

 

(1,540

)

 

 

(2,230

)

Unfavorable fair value adjustment

 

 

9,143

 

 

 

16,119

 

 

 

3,957

 

 

 

28,365

 

Ending balance - Level 3 liability

 

$

374,537

 

 

$

319,102

 

 

$

374,537

 

 

$

319,102

 

 

49


 

 

(1)

Measurement period adjustments relate to post-closing adjustments made in relation to the April 2017 Transactions and the October 2017 Transactions in accordance with the terms and conditions of the applicable asset purchase agreement or asset exchange agreement. See Note 3 to the consolidated condensed financial statements for additional information on the April 2017 Transactions and the October 2017 Transactions.

 

Cash Sources and Uses

 

The primary sources of cash for the Company in the first half of 2018 were debt financings and operating activities. The primary uses of cash in the first half of 2018 were repayments of debt and additions to property, plant and equipment. The primary sources of cash for the Company in the first half of 2017 were debt financings, the Territory Conversion Fee (as defined below) received from The Coca‑Cola Company and operating activities. The primary uses of cash in the first half of 2017 were repayments of debt, acquisitions of territories and regional manufacturing facilities as part of the System Transformation and additions to property, plant and equipment. A summary of cash-based activity is as follows:

 

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

Cash Sources:

 

 

 

 

 

 

 

 

Borrowings under Revolving Credit Facility

 

$

190,000

 

 

$

238,000

 

Proceeds from issuance of Senior Notes

 

 

150,000

 

 

 

125,000

 

Territory Conversion Fee(1)

 

 

-

 

 

 

87,066

 

Adjusted cash provided by operating activities(2)

 

 

37,248

 

 

 

98,733

 

Refund of income tax payments

 

 

23,573

 

 

 

-

 

System Transformation settlements

 

 

4,706

 

 

 

-

 

Proceeds from cold drink equipment

 

 

3,789

 

 

 

8,400

 

Proceeds from the sale of property, plant and equipment

 

 

3,047

 

 

 

384

 

Other

 

 

11

 

 

 

44

 

Total cash sources

 

$

412,374

 

 

$

557,627

 

 

 

 

 

 

 

 

 

 

Cash Uses:

 

 

 

 

 

 

 

 

Payments on Revolving Credit Facility

 

$

297,000

 

 

$

190,000

 

System Transformation acquisitions, net of cash acquired and settlements

 

 

-

 

 

 

227,759

 

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

 

 

85,279

 

 

 

79,607

 

Glacéau distribution agreement consideration

 

 

-

 

 

 

15,598

 

Payment of acquisition related contingent consideration

 

 

11,263

 

 

 

6,556

 

Cash dividends paid

 

 

4,671

 

 

 

4,662

 

Principal payments on capital lease obligations

 

 

4,194

 

 

 

3,695

 

Income tax payments

 

 

3,590

 

 

 

6,872

 

Investment in CONA Services LLC

 

 

2,020

 

 

 

1,001

 

Debt issuance fees

 

 

1,535

 

 

 

213

 

Total cash uses

 

$

409,552

 

 

$

535,963

 

Net increase (decrease) in cash

 

$

2,822

 

 

$

21,664

 

 

(1)

This one-time fee (the “Territory Conversion Fee”) was paid to the Company upon the conversion of the Company’s then-existing bottling agreements to the CBA in March 2017 pursuant to a territory conversion agreement entered into by the Company, The Coca‑Cola Company and CCR in September 2015, as amended. The Territory Conversion Fee was equivalent to 0.5 times the EBITDA the Company and its subsidiaries generated during the twelve-month period ended January 1, 2017 from sales in the territories it served prior to the System Transformation of certain beverages owned by or licensed to The Coca‑Cola Company or Monster Energy Company on which the Company and its subsidiaries pay a facilitation fee to The Coca‑Cola Company.

(2)

Adjusted cash provided by operating activities excludes amounts received with regard to the Territory Conversion Fee and net income tax payments/refunds. This line item is a non-GAAP measure and provides investors with additional information which management believes is helpful in the evaluation of the Company’s cash sources and uses. This non-GAAP financial information is not presented elsewhere in this report and may not be comparable to the similarly titled measures used by other companies. Additionally, this information should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP.

 

 

50


 

Cash Flows From Operating Activities

 

During the first half of 2018, cash provided by operating activities was $57.2 million, which was a decrease of $121.8 million as compared to the first half of 2017. The decrease was primarily a result of the non-reoccurrence of the Territory Conversion Fee, which was received during the first quarter of 2017, and changes in net working capital, as discussed above.

 

Cash Flows From Investing Activities

 

During the first half of 2018, cash used in investing activities was $75.8 million, which was a decrease of $239.4 million as compared to the first half of 2017. The decrease was driven primarily by the Company’s completion of its System Transformation Transactions in October 2017.

 

Additions to property, plant and equipment were $85.3 million during the first half of 2018. As of July 1, 2018, $4.2 million of additions to property, plant and equipment were accrued in accounts payable, trade. The Company anticipates additions to property, plant and equipment for the remainder of 2018 will be in the range of $75 million to $95 million.

 

Additions to property, plant and equipment during the first half of 2017 were $79.6 million. As of July 2, 2017, $10.4 million of additions to property, plant and equipment were accrued in accounts payable, trade. These additions exclude $161.2 million in property, plant and equipment acquired in System Transformation Transactions and $8.4 million in proceeds from cold drink equipment.

 

Cash Flows From Financing Activities

 

During the first half of 2018, cash provided by financing activities was $21.3 million, which was a decrease of $136.6 million as compared to the first half of 2017. The decrease was primarily driven by a reduced need for capital as a result of the Company’s completion of its System Transformation Transactions in October 2017.

 

The Company had cash payments of $11.3 million during the first half of 2018 and $6.6 million during the first half of 2017 for acquisition related contingent consideration. The Company anticipates that the amount it could pay annually under the acquisition related contingent consideration arrangements for the distribution territories acquired in the System Transformation, excluding territories the Company acquired in exchange transactions, will be in the range of $25 million to $47 million.

 

Significant Accounting Policies

 

See Note 1 and Note 2 to the consolidated condensed financial statements for information on the Company’s significant accounting policies.

 

Off-Balance Sheet Arrangements

 

The Company is a member of, and has equity ownership in, South Atlantic Canners, Inc. (“SAC”), a manufacturing cooperative comprised of Coca‑Cola bottlers, and has guaranteed $17.8 million of SAC’s debt as of July 1, 2018. The Company does not anticipate SAC will fail to fulfill its commitments related to the debt. The Company further believes SAC has sufficient assets, including production equipment, facilities and working capital, and the ability to adjust selling prices of its products to adequately mitigate the risk of material loss from the Company’s guarantee.

 

In the event SAC fails to fulfill its commitments under the related debt, the Company would be responsible for payment to the lenders up to the level of the guarantee. As of July 1, 2018, the Company’s maximum exposure under the guarantee, if SAC borrowed up to its aggregate borrowing capacity, would have been $31.3 million, including the Company’s equity interests. See Note 15 to the consolidated condensed financial statements for additional information.

 

Hedging Activities

 

The Company uses derivative financial instruments to manage its exposure to movements in certain commodity prices. Fees paid by the Company for derivative instruments are amortized over the corresponding period of the instrument. The Company accounts for its commodity hedges on a mark-to-market basis with any expense or income reflected as an adjustment to cost of sales or S,D&A expenses.

 

 

51


 

The Company uses several different financial institutions for commodity derivative instruments to minimize the concentration of credit risk. The Company has master agreements with the counterparties to its derivative financial agreements that provide for net settlement of derivative transactions. The net impact of the commodity hedges on the consolidated condensed statements of operations was as follows:

 

 

 

Second Quarter

 

 

First Half

 

(in thousands)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Cost of sales - increase/(decrease)

 

$

(459

)

 

$

426

 

 

$

2,203

 

 

$

(569

)

S,D&A expenses - increase/(decrease)

 

 

(363

)

 

 

663

 

 

 

(355

)

 

 

984

 

Net impact

 

$

(822

)

 

$

1,089

 

 

$

1,848

 

 

$

415

 

 

Cautionary Information Regarding Forward-Looking Statements

 

Certain statements contained in this report, or in other public filings, press releases, or other written or oral communications made by Coca‑Cola Bottling Co. Consolidated or its representatives, which are not historical facts, are forward-looking statements subject to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements address, among other things, Company plans, activities or events which the Company expects will or may occur in the future and may include express or implied projections of revenue or expenditures; statements of plans and objectives for future operations, growth or initiatives; statements of future economic performance, including, but not limited to, the state of the economy, capital investment and financing plans, net sales, cost of sales, S,D&A expenses, gross profit, income tax rates, earnings per diluted share, dividends, pension plan contributions, estimated acquisition related contingent consideration payments; or statements regarding the outcome or impact of certain new accounting pronouncements and pending or threatened litigation.

 

 

the Company’s beliefs and estimates regarding the impact of the adoption of certain new accounting pronouncements;

 

the Company’s expectation that certain amounts of goodwill will, or will not, be deductible for tax purposes;

 

the Company’s belief that SAC, whose debt the Company guarantees, has sufficient assets and the ability to adjust selling prices of its products to adequately mitigate the risk of material loss from the Company’s guarantee and that the cooperative will perform its obligations under its debt commitments;

 

the Company’s belief that it has, and that other manufacturers from whom the Company purchases finished goods have, adequate production capacity to meet sales demand for sparkling and still beverages during peak periods;

 

the Company’s belief that the ultimate disposition of various claims and legal proceedings which have arisen in the ordinary course of its business will not have a material adverse effect on its financial condition, cash flows or results of operations and that no material amount of loss in excess of recorded amounts is reasonably possible as a result of these claims and legal proceedings;

 

the Company’s belief that it is competitive in its territories with respect to the principal methods of competition in the nonalcoholic beverage industry;

 

the Company’s belief that final post-closing adjustments for the Memphis Transaction and the CCR Exchange Transaction and final resolution of the United Exchange Transaction will occur in the third quarter of 2018;

 

the Company’s belief that pricing actions implemented early in the third quarter of 2018 will further improve its gross margin performance;

 

the Company’s expectation that commodity and transportation pressures will continue throughout 2018;

 

the Company’s belief that organizational changes made during the second quarter of 2018 will result in annual cost savings of approximately $25 million to $30 million;

 

the Company’s belief that its System Transformation work, its actions-to-date and its ongoing strategic plans will drive improvement in operating income and operating margin performance;

 

the Company’s belief that the remaining System Transformation work for its new CONA information systems platform is progressing well;

 

the Company’s belief that the decommissioning of its legacy technology systems will be substantially completed in the second half of 2018 and early 2019, and that the decommissioning will enable cost synergies in 2019 and the future;

 

the Company’s belief that certain non-GAAP financial measures provide users with additional meaningful financial information that should be considered when assessing the Company’s ongoing performance, including information which the Company believes is helpful in the evaluation of its cash sources and uses, capital structure and financial leverage;

 

the Company’s belief that it has sufficient sources of capital available to refinance its maturing debt, finance its business plan, meet its working capital requirements and maintain an appropriate level of capital spending for at least the next 12 months;

 

the Company’s belief that all of the banks participating in the Revolving Credit Facility have the ability to and will meet any funding requests from the Company;

 

52


 

 

the Company’s intention to refinance amounts due in the next twelve months under the Term Loan Facility and the indenture under which the 2019 Notes were issued and its ability to do so using the capacity under its Revolving Credit Facility;

 

the Company’s estimate of the useful lives of certain acquired intangible assets and property, plant and equipment;

 

the Company’s estimate that a 10% increase in the market price of certain commodities included as part of its raw materials over the current market prices would cumulatively increase costs during the next 12 months by approximately $56.2 million, assuming no change in volume;

 

the Company’s expectation that the amount of uncertain tax positions may change over the next 12 months but that such changes will not have a significant impact on the consolidated condensed financial statements;

 

the Company’s belief that the ultimate impact of the Tax Act could differ from the Company’s estimates, possibly materially, due to, among other things, the significant complexity of the Tax Act, anticipated additional regulatory guidance or related interpretations that may be issued by the Internal Revenue Service, changes in accounting standards, legislative actions, future actions by states within the U.S. and changes in estimates, analysis, interpretations and assumptions the Company has made;

 

the Company’s belief that innovation of both new brands and packages will continue to be important to the Company’s overall revenue;

 

the Company’s estimates of certain inputs used in its calculations, including estimated rates of return, estimates of bad debts and amounts that will ultimately be collected, and estimates of inputs used in the calculation and adjustment of the fair value of its acquisition related contingent consideration liability related to the distribution territories acquired as part of the System Transformation, such as the amounts that will be paid by the Company in the future under the CBA and the Company’s WACC;

 

the Company’s expectation that certain territories of CCR will be sold to bottlers that are neither members of CONA nor users of the CONA System;

 

the Company’s belief that the range of undiscounted amounts it could pay annually under the acquisition related contingent consideration arrangements for the System Transformation Transactions is expected to be between $25 million to $47 million;

 

the Company’s belief that the covenants in the Revolving Credit Facility, the Term Loan Facility, the Prudential Shelf Facility and the NYL Shelf Facility will not restrict its liquidity or capital resources;

 

the Company’s belief that other parties to certain of its contractual arrangements will perform their obligations;

 

the Company’s belief that contributions to the two Company-sponsored pension plans are expected to be in the range of $10 million to $20 million in 2018;

 

the Company’s expectation that it will not withdraw from its participation in the Employers-Teamsters Local Union Nos. 175 and 505 Pension Fund;

 

the Company’s expectation that certain collective bargaining agreements that expired on July 26, 2018 will be re-negotiated;

 

the Company’s belief that System Transformation expenses for the remainder of 2018 will be in the range of $20 million to $25 million;

 

the Company’s belief that additions to property, plant and equipment for the remainder of 2018 are expected to be in the range of $75 million to $95 million;

 

the Company’s belief that it has adequately provided for any assessments likely to result from audits by tax authorities in the jurisdictions in which the Company conducts business;

 

the Company’s belief that key priorities include territory and manufacturing integration, revenue management, product innovation and beverage portfolio expansion, distribution cost management and productivity; and

 

the Company’s hypothetical calculation that, if market interest rates average 1% more over the next twelve months than the interest rates as of July 1, 2018, interest expense for the next twelve months would increase by approximately $4.0 million, assuming no changes in the Company’s financial structure.

 

These forward-looking statements may be identified by the use of the words “believe,” “plan,” “estimate,” “expect,” “anticipate,” “probably,” “should,” “project,” “intend,” “continue,” and other similar terms and expressions. Various risks, uncertainties and other factors may cause the Company’s actual results to differ materially from those expressed or implied in any forward-looking statements. Factors, uncertainties and risks that may result in actual results differing from such forward-looking information include, but are not limited to, those listed in Part I, “Item 1A. Risk Factors” of our Annual Report on Form 10-K for 2017, as well as other factors discussed throughout this report, including, without limitation, the factors described under “Significant Accounting Policies” in our consolidated condensed financial statements, or in other filings or statements made by the Company. All of the forward-looking statements in this report and other documents or statements are qualified by these and other factors, risks and uncertainties.

 

Caution should be taken not to place undue reliance on the forward-looking statements included in this report. The Company assumes no obligation to update any forward-looking statements, even if experience or future changes make it clear that projected results expressed or implied in such statements will not be realized, except as may be required by law. In evaluating forward-looking

 

53


 

statements, these risks and uncertainties should be considered, together with the other risks described from time to time in the Company’s other reports and documents filed with the Securities and Exchange Commission.

 

Item 3.Quantitative and Qualitative Disclosures About Market Risk.

 

The Company is exposed to certain market risks that arise in the ordinary course of business. The Company may enter into derivative financial instrument transactions to manage or reduce market risk. The Company does not enter into derivative financial instrument transactions for trading or speculative purposes. A discussion of the Company’s primary market risk exposure and interest rate risk is presented below.

 

Debt and Derivative Financial Instruments

 

The Company is subject to interest rate risk on its floating rate debt, including the Revolving Credit Facility and the Term Loan Facility. Assuming no changes in the Company’s financial structure, if market interest rates average 1% more over the next twelve months than the interest rates as of July 1, 2018, interest expense for the next twelve months would increase by approximately $4.0 million. This amount was determined by calculating the effect of the hypothetical interest rate on the Company’s variable rate debt. This calculated, hypothetical increase in interest expense for the following twelve months may be different from the actual increase in interest expense from a 1% increase in interest rates due to varying interest rate reset dates on the Company’s floating debt.

 

The Company’s acquisition related contingent consideration, which is adjusted to fair value at each reporting period, is also impacted by changes in interest rates. The risk-free interest rate used to estimate the Company’s WACC is a component of the discount rate used to calculate the present value of future cash flows due under the CBA. As a result, any changes in the underlying risk-free interest rates will impact the fair value of the acquisition related contingent consideration and could materially impact the amount of noncash expense (or income) recorded each reporting period.

 

Raw Material and Commodity Price Risk

 

The Company is also subject to commodity price risk arising from price movements for certain commodities included as part of its raw materials. The Company manages this commodity price risk in some cases by entering into contracts with adjustable prices to hedge commodity purchases. The Company periodically uses derivative commodity instruments in the management of this risk. The Company estimates a 10% increase in the market prices of commodities included as part of its raw materials over the current market prices would cumulatively increase costs during the next 12 months by approximately $56.2 million assuming no change in volume.

 

Fees paid by the Company for agreements to hedge commodity purchases are amortized over the corresponding period of the instruments. The Company accounts for commodity hedges on a mark-to-market basis with any expense or income being reflected as an adjustment to cost of sales or S,D&A expenses.

 

Effects of Changing Prices

 

The annual rate of inflation in the United States, as measured by year-over-year changes in the Consumer Price Index (the “CPI”), was 2.1% in 2017 and 2016. Inflation in the prices of those commodities important to the Company’s business is reflected in changes in the CPI, but commodity prices are volatile and in recent years have moved at a faster rate of change than the CPI.

 

The principal effect of inflation in both commodity and consumer prices on the Company’s operating results is to increase costs, both of goods sold and S,D&A expenses. Although the Company can offset these cost increases by increasing selling prices for its products, consumers may not have the buying power to cover these increased costs and may reduce their volume of purchases of those products. In that event, selling price increases may not be sufficient to offset completely the Company’s cost increases.

 

Item 4.Controls and Procedures.

 

As of the end of the period covered by this report, the Company carried out an evaluation, under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s “disclosure controls and procedures” (as defined in Rule 13a-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), pursuant to Rule 13a-15(b) of the Exchange Act. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of July 1, 2018.

 

There has been no change in the Company’s internal control over financial reporting during the quarter ended July 1, 2018 that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

54


 

PART II - OTHER INFORMATION

 

Item 1.

Legal Proceedings.

 

The Company is from time to time a party to various lawsuits, claims and other legal proceedings that arise in the ordinary course of business. With respect to all such lawsuits, claims and proceedings, the Company records reserves when it is probable a liability has been incurred and the amount of loss can be reasonably estimated. The Company does not believe that any of these proceedings, individually or in the aggregate, would be expected to have a material adverse effect on its results of operations, financial position or cash flows. The Company maintains liability insurance for certain risks that is subject to certain self-insurance limits.

 

Item 1A.

Risk Factors.

 

There have been no material changes in the Company’s risk factors from those disclosed in Part I, “Item 1A. Risk Factors” in the Company’s Annual Report on Form 10‑K for 2017.

 

 

55


 

Item 6.

Exhibits.

 

Number

 

Description

 

Incorporated by Reference

or Filed Herewith

3.1

 

Restated Certificate of Incorporation of the Company.

 

Exhibit 3.1 to the Company’s Quarterly Report on Form 10‑Q for the quarter ended July 2, 2017 (File No. 0-9286).

3.2

 

Amended and Restated Bylaws of the Company.

 

Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on May 15, 2017 (File No. 0-9286).

4.1

 

The registrant, by signing this report, agrees to furnish the Securities and Exchange Commission, upon its request, a copy of any instrument which defines the rights of holders of long-term debt of the registrant and its consolidated subsidiaries which authorizes a total amount of securities not in excess of 10 percent of the total assets of the registrant and its subsidiaries on a consolidated basis.

 

 

10.1*

 

Fourth Amendment to Comprehensive Beverage Agreement, dated April 30, 2018, by and between the Company, The Coca‑Cola Company and Coca‑Cola Refreshments USA, Inc.

 

Filed herewith.

10.2

 

Second Amended and Restated Credit Agreement, dated June 8, 2018, by and among the Company, JPMorgan Chase Bank, N.A., as administrative agent, and the other lenders party thereto.

 

Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on June 11, 2018 (File No. 0-9286).

10.3

 

Amendment No. 1 to Term Loan Agreement, dated July 11, 2018, by and among the Company, JPMorgan Chase Bank, N.A., as administrative agent, and the other lenders party thereto.

 

Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on July 17, 2018 (File No. 0-9286).

10.4

 

Amendment No. 1 to Second Amended and Restated Credit Agreement, dated July 11, 2018, by and among the Company, JPMorgan Chase Bank, N.A., as administrative agent, and the other lenders party thereto.

 

Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on July 17, 2018 (File No. 0-9286).

10.5

 

First Amendment to Note Purchase and Private Shelf Agreement, dated July 20, 2018, by and among the Company, PGIM, Inc. and the other parties thereto.

 

Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on July 25, 2018 (File No. 0-9286).

10.6

 

First Amendment to Note Purchase and Private Shelf Agreement, dated July 20, 2018, by and among the Company, NYL Investors LLC and the other parties thereto.

 

Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on July 25, 2018 (File No. 0-9286).

12

 

Ratio of Earnings to Fixed Charges.

 

Filed herewith.

31.1

 

Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

Filed herewith.

31.2

 

Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

Filed herewith.

32

 

Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

Furnished (and not filed) herewith pursuant to Item 601(b)(32)(ii) of Regulation S-K.

101

 

Financial statements (unaudited) from the quarterly report on Form 10-Q of Coca‑Cola Bottling Co. Consolidated for the quarter ended July 1, 2018, filed on August 8, 2018, formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Condensed Statements of Operations; (ii) the Consolidated Condensed Statements of Comprehensive Income; (iii) the Consolidated Condensed Balance Sheets; (iv) the Consolidated Condensed Statements of Changes in Equity; (v) the Consolidated Condensed Statements of Cash Flows and (vi) the Notes to the Consolidated Condensed Financial Statements.

 

 

 

* Certain portions of this exhibit have been omitted pursuant to a request for confidential treatment filed with the Securities and Exchange Commission.

 

56


 

SIGNATURES

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 thereunto duly authorized.

 

 

COCA‑COLA BOTTLING CO. CONSOLIDATED

 

(REGISTRANT)

 

 

 

Date:  August 8, 2018

By:

/s/  David M. Katz

 

 

David M. Katz

 

 

Executive Vice President and Chief Financial Officer

 

 

(Principal Financial Officer of the Registrant)

 

 

 

 

 

 

 

 

 

 

 

 

Date:  August 8, 2018

By:            

/s/  William J. Billiard

 

 

William J. Billiard

 

 

Senior Vice President and Chief Accounting Officer

 

 

(Principal Accounting Officer of the Registrant)

 

 

 

 

 

57

coke-ex101_132.htm

Exhibit 10.1

 

CERTAIN CONFIDENTIAL INFORMATION CONTAINED IN THIS DOCUMENT, MARKED BY BRACKETED ASTERISKS, HAS BEEN OMITTED AND FILED SEPARATELY WITH THE SECURITIES AND EXCHANGE COMMISSION PURSUANT TO RULE 24B-2 OF THE SECURITIES EXCHANGE ACT OF 1934, AS AMENDED.

 

FOURTH AMENDMENT TO COMPREHENSIVE BEVERAGE AGREEMENT

 

This Fourth Amendment to Comprehensive Beverage Agreement (this “Amendment”) is entered into on April 30, 2018 (the “Effective Date”), by and between The Coca‑Cola Company, a Delaware corporation (“Company”), Coca-Cola Refreshments USA, Inc., a Delaware corporation and a wholly owned subsidiary of Company (“CCR”), and Coca‑Cola Bottling Co. Consolidated, a Delaware corporation (“Bottler”). Capitalized terms used but not otherwise defined herein shall have the respective meanings ascribed thereto in the CBA (as hereinafter defined).

RECITALS

 

WHEREAS, Company, CCR and Bottler are parties to that certain Comprehensive Beverage Agreement Form EPB First-Line and Sub-Bottling (as amended hereby and from time to time hereafter, the “CBA”), having an effective date of March 31, 2017, as amended April 28, 2017, October 2, 2017 and December 26, 2017; and

WHEREAS, Company, CCR and Bottler now wish to amend the CBA as set forth herein.

NOW, THEREFORE, in consideration of these promises and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows:

1.Company, CCR and Bottler hereby amend Schedule 3.2 (Sub-Bottling Payments) to the CBA by deleting subparagraph (c) of the second paragraph of such Schedule in its entirety and replacing it with the following:

(c) the amount of the Sub-Bottling Payment for the Akron/Elyria/ Toledo/Willoughby/Youngstown Subterritory identified on Exhibit C-2 will be calculated for each Bottler fiscal quarter by (i) multiplying Bottler’s Sub-Bottling Gross Profit in such Subterritory for such fiscal quarter by the [***] set forth in Schedule 3.2.1-B corresponding to the [***];

2.Company, CCR and Bottler hereby further amend the CBA by deleting Schedule 3.2.1-B to the CBA in its entirety and replacing it with the new Schedule 3.2.1-B attached hereto as Attachment A.

3.Other than as expressly amended by this Amendment, the CBA will continue in effect in accordance with its terms.

4.This Amendment shall be governed by and construed in accordance with the laws of the State of Georgia, without regard to principles of conflict of laws.

5.This Amendment may be signed in counterparts, which together shall constitute one agreement.

[Signature Page Follows]

 

[***] – THIS CONFIDENTIAL INFORMATION HAS BEEN OMITTED AND FILED SEPARATELY WITH THE SECURITIES AND EXCHANGE COMMISSION PURSUANT TO A REQUEST FOR CONFIDENTIAL TREATMENT.


 

IN WITNESS WHEREOF, the parties hereto have executed this Amendment by their duly authorized representatives as of the date first written above.

 

 

 

THE COCA-COLA COMPANY

 

 

 

 

 

 

 

 

 

By:

 

/s/ James Dinkins

 

Name:

 

James Dinkins

 

Title:

 

Senior Vice President, The Coca-Cola Company and

 

 

 

Authorized Signatory of Coca-Cola Refreshments USA,

 

 

 

Inc.

 

 

 

 

 

 

 

 

 

COCA-COLA REFRESHMENTS USA, INC.

 

 

 

 

 

 

 

 

 

By:

 

/s/ James Dinkins

 

Name:

 

James Dinkins

 

Title:

 

Senior Vice President, The Coca-Cola Company and

 

 

 

Authorized Signatory of Coca-Cola Refreshments USA,

 

 

 

Inc.

 

 

 

 

 

 

 

 

 

COCA-COLA BOTTLING CO. CONSOLIDATED

 

 

 

 

 

 

 

 

 

By:

 

/s/ E. Beauregarde Fisher III

 

Name:

 

E. Beauregarde Fisher III

 

Title:

 

Executive Vice President and General Counsel

 

 

 

 

 

 

 

 

 

 

 

Signature Page to Amendment to Comprehensive Beverage Agreement


ATTACHMENT A

 

SCHEDULE 3.2.1-B

 

Akron/Elyria/Toledo/Willoughby/Youngstown Subterritory Sub-Bottling Payment Schedule

 

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

Attachment A-1

 

[***] – THIS CONFIDENTIAL INFORMATION HAS BEEN OMITTED AND FILED SEPARATELY WITH THE SECURITIES AND EXCHANGE COMMISSION PURSUANT TO A REQUEST FOR CONFIDENTIAL TREATMENT.


[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

Attachment A-2

 

[***] – THIS CONFIDENTIAL INFORMATION HAS BEEN OMITTED AND FILED SEPARATELY WITH THE SECURITIES AND EXCHANGE COMMISSION PURSUANT TO A REQUEST FOR CONFIDENTIAL TREATMENT.


[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

Attachment A-3

 

[***] – THIS CONFIDENTIAL INFORMATION HAS BEEN OMITTED AND FILED SEPARATELY WITH THE SECURITIES AND EXCHANGE COMMISSION PURSUANT TO A REQUEST FOR CONFIDENTIAL TREATMENT.


[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

Attachment A-4

 

[***] – THIS CONFIDENTIAL INFORMATION HAS BEEN OMITTED AND FILED SEPARATELY WITH THE SECURITIES AND EXCHANGE COMMISSION PURSUANT TO A REQUEST FOR CONFIDENTIAL TREATMENT.


[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

Attachment A-5

 

[***] – THIS CONFIDENTIAL INFORMATION HAS BEEN OMITTED AND FILED SEPARATELY WITH THE SECURITIES AND EXCHANGE COMMISSION PURSUANT TO A REQUEST FOR CONFIDENTIAL TREATMENT.


[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

Attachment A-6

 

[***] – THIS CONFIDENTIAL INFORMATION HAS BEEN OMITTED AND FILED SEPARATELY WITH THE SECURITIES AND EXCHANGE COMMISSION PURSUANT TO A REQUEST FOR CONFIDENTIAL TREATMENT.


[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

[***]

 

Attachment A-7

 

[***] – THIS CONFIDENTIAL INFORMATION HAS BEEN OMITTED AND FILED SEPARATELY WITH THE SECURITIES AND EXCHANGE COMMISSION PURSUANT TO A REQUEST FOR CONFIDENTIAL TREATMENT.

coke-ex12_8.htm

Exhibit 12

 

 

COCA‑COLA BOTTLING CO. CONSOLIDATED

RATIO OF EARNINGS TO FIXED CHARGES

 

 

 

First Half

 

 

Fiscal Year

 

(in thousands, except ratios)

 

2018

 

 

2017

 

 

2016

 

 

2015

 

 

2014

 

 

2013

 

Computation of Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

$

(29,416

)

 

$

63,006

 

 

$

92,712

 

 

$

99,122

 

 

$

55,618

 

 

$

44,244

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

24,365

 

 

 

40,928

 

 

 

34,475

 

 

 

26,905

 

 

 

27,337

 

 

 

27,474

 

Amortization of debt premium/discount and expenses

 

 

574

 

 

 

1,082

 

 

 

1,855

 

 

 

2,011

 

 

 

1,938

 

 

 

1,933

 

Interest portion of rent expense(1)

 

 

3,707

 

 

 

6,223

 

 

 

4,564

 

 

 

2,977

 

 

 

2,523

 

 

 

2,380

 

Earnings (losses) as adjusted

 

$

(770

)

 

$

111,239

 

 

$

133,606

 

 

$

131,015

 

 

$

87,416

 

 

$

76,031

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Computation of Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

24,365

 

 

$

40,928

 

 

$

34,475

 

 

$

26,905

 

 

$

27,337

 

 

$

27,474

 

Capitalized interest

 

 

283

 

 

 

548

 

 

 

489

 

 

 

348

 

 

 

173

 

 

 

177

 

Amortization of debt premium/discount and expenses

 

 

574

 

 

 

1,082

 

 

 

1,855

 

 

 

2,011

 

 

 

1,938

 

 

 

1,933

 

Interest portion of rent expense(1)

 

 

3,707

 

 

 

6,223

 

 

 

4,564

 

 

 

2,977

 

 

 

2,523

 

 

 

2,380

 

Fixed charges

 

$

28,929

 

 

$

48,781

 

 

$

41,383

 

 

$

32,241

 

 

$

31,971

 

 

$

31,964

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Earnings to Fixed Charges

 

(2)

 

 

 

2.28

 

 

 

3.23

 

 

 

4.06

 

 

 

2.73

 

 

 

2.38

 

 

(1)

Interest portion of rent expense includes one-third of net rent expense.

(2)

The ratio of earnings to fixed charges was less than 1.00 for the first half of 2018. The deficiency in the ratio of earnings to fixed charges was $29.6 million.

coke-ex311_7.htm

Exhibit 31.1

CERTIFICATION

 

I, J. Frank Harrison, III, certify that:

 

1.I have reviewed this Quarterly Report on Form 10-Q of Coca-Cola Bottling Co. Consolidated;

 

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.

The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

 

a)

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

 

b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

 

c)

Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

 

d)

Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.

The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

 

a)

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

 

b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: August 8, 2018

 

By:

/s/  J. Frank Harrison, III

 

 

 

J. Frank Harrison, III

 

 

 

Chairman of the Board of Directors

and Chief Executive Officer

 

 

coke-ex312_9.htm

Exhibit 31.2

CERTIFICATION

 

I, David M. Katz, certify that:

 

1.I have reviewed this Quarterly Report on Form 10-Q of Coca-Cola Bottling Co. Consolidated;

 

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.

The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

 

a)

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

 

b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

 

c)

Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

 

d)

Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.

The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

 

a)

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

 

b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: August 8, 2018

 

By:

/s/  David M. Katz

 

 

 

David M. Katz

 

 

 

Executive Vice President and Chief Financial Officer

 

coke-ex32_6.htm

Exhibit 32

 

 

 

 

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

 

 

In connection with the Quarterly Report on Form 10-Q of Coca-Cola Bottling Co. Consolidated (the “Company”) for the quarter ended July 1, 2018, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), we, J. Frank Harrison, III, Chairman of the Board of Directors and Chief Executive Officer of the Company, and David M. Katz, Executive Vice President and Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

 

(1)

The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

 

(2)

The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

 

 

 

  /s/   J. Frank Harrison, III

J. Frank Harrison, III

Chairman of the Board of Directors and

Chief Executive Officer

August 8, 2018

 

 

 

  /s/   David M. Katz

David M. Katz

Executive Vice President and

Chief Financial Officer

August 8, 2018