UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
Current Report
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported):
August 9, 2016
COCA-COLA BOTTLING CO. CONSOLIDATED
(Exact name of registrant as specified in its charter)
| Delaware | 0-9286 | 56-0950585 | ||
| (State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
| 4100 Coca-Cola Plaza, Charlotte, North Carolina |
28211 | |
| (Address of principal executive offices) | (Zip Code) |
(704) 557-4400
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| ¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02. Results of Operations and Financial Condition.
On August 9, 2016, Coca-Cola Bottling Co. Consolidated (the “Company”) issued a news release announcing its financial results for the quarter and six months ended July 3, 2016. A copy of the news release is furnished as Exhibit 99.1 hereto.
Item 9.01. Financial Statements and Exhibits.
| (d) | Exhibits. |
| 99.1 | News release issued on August 9, 2016, reporting the Company’s financial results for the quarter and six months ended July 3, 2016. |
Signature
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| COCA-COLA BOTTLING CO. CONSOLIDATED (REGISTRANT) | ||||||
| Date: August 11, 2016 | BY: | /s/ Clifford M. Deal, III | ||||
| Clifford M. Deal, III | ||||||
| Principal Financial Officer of the Registrant and Senior Vice President, Chief Financial Officer | ||||||
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC
EXHIBITS
CURRENT REPORT
ON
FORM 8-K
| Date of Event Reported: | Commission File No: | |
| August 9, 2016 | 0-9286 |
COCA-COLA BOTTLING CO. CONSOLIDATED
EXHIBIT INDEX
| Exhibit No. |
Exhibit Description | |
| 99.1 | News release issued on August 9, 2016, reporting the Company’s financial results for the quarter and six months ended July 3, 2016. | |
Exhibit 99.1
Coca-Cola Bottling Co. Consolidated, 4100 Coca-Cola Plaza, Charlotte, NC 28211
| News Release
| ||||
|
Media Contact: | Kimberly Kuo Senior Vice President, Public Affairs, Communications and Communities 704-557-4584 | ||
| Investor Contact: | Clifford M. Deal, III Senior Vice President & CFO 704-557-4633 |
Coca-Cola Bottling Co. Consolidated Reports Second Quarter 2016 Results
| • | Consolidated net sales increased 36.7% and comparable(a) net sales increased 4.5% |
| • | Consolidated income from operations increased 42.9% and comparable(a) income from operations increased 12.4% |
| • | Consolidated basic net income per share decreased 42.1% to $1.68 and comparable(a) basic net income per share increased 6.3% to $2.03 |
| • | Consolidated equivalent unit case volume grew 40.4% and comparable(a) equivalent unit case volume grew 4.5% |
CHARLOTTE, August 9, 2016 – Coca-Cola Bottling Co. Consolidated (NASDAQ: COKE) today reported operating results for the second quarter and first half of 2016. Frank Harrison, Chairman and CEO, said, “We continued our growth in the second quarter of 2016 with the addition of new distribution territories in Maryland and Delaware as well as the acquisition of two additional manufacturing facilities in Maryland that we purchased under our agreements with The Coca-Cola Company. We are pleased with solid operating results across our territory for the second quarter and first half of 2016 with strong revenue and earnings growth. We continue to be excited about the opportunity to serve our growing base of communities, consumers, customers and employees.”
Hank Flint, President and Chief Operating Officer, added, “We are pleased with our second quarter and first half results which reflect continued revenue growth from acquisitions and comparable operations. The revenue growth in our comparable operations came from both our sparkling and still portfolios as we continue to invest to drive growth across our beverage business. Our ongoing focus on efficiently operating our business contributed to solid growth in income from operations for both the second quarter and first half of the year. We continue to be grateful for the dedication and outstanding efforts of the more than 10,000 employees building our values and culture at Coke Consolidated and driving positive results through the first half of 2016.”
| (a) | The discussion of second quarter results includes selected non-GAAP financial information, such as “comparable” results. See discussion of “Non-GAAP Financial Measures” for descriptions and reconciliations. |
Second Quarter 2016 Operating Review
| % Change | ||||||||||||||||
| Second Quarter 2016 | First Half 2016 | |||||||||||||||
| Consolidated | Comparable | Consolidated | Comparable | |||||||||||||
| Net sales |
36.7 | % | 4.5 | % | 37.3 | % | 9.0 | % | ||||||||
| Income from operations |
42.9 | % | 12.4 | % | 21.6 | % | 16.3 | % | ||||||||
| Basic net income per share |
(42.1 | )% | 6.3 | % | (80.9 | )% | 6.5 | % | ||||||||
| Equivalent unit case volume (b) |
40.4 | % | 4.5 | % | 38.0 | % | 5.8 | % | ||||||||
| Sparkling |
37.1 | % | 2.1 | % | 32.7 | % | 2.0 | % | ||||||||
| Still |
49.2 | % | 10.6 | % | 53.6 | % | 16.7 | % | ||||||||
| (b) | Equivalent unit case volume is defined as 24 8-ounce servings or 192 ounces. |
| • | Consolidated net sales increased $225.7 million to $840.4 million compared to the second quarter of 2015, primarily driven by acquisitions and a 4.5% increase in comparable net sales. The increase in comparable net sales was driven primarily by a 4.5% increase in comparable equivalent unit case volume. Products in both our sparkling and still portfolios contributed to the volume increase. First half 2016 net sales were also favorably impacted by the expansion of Monster product distribution throughout all of the Company’s territory in the second quarter of 2015. |
| • | Consolidated income from operations increased $16.4 million to $54.7 million compared to the second quarter of 2015, driven by acquisitions and a 12.4% increase in comparable income from operations. Comparable income from operations increased $4.7 million to $43.0 million compared to the second quarter of 2015, driven by sales growth and the leveraging of selling, delivery and administrative expenses. |
| • | Other expense was $16.3 million in the second quarter of 2016 compared to other income of $6.1 million in the second quarter of 2015. This difference is primarily due to mark-to-market fair value adjustments to the Company’s acquisition related contingent consideration liability for territories acquired since May 2014. These mark-to-market adjustments are primarily non-cash and reflect changes in underlying assumptions used to calculate the estimated liability in the newly acquired territories subject to sub-bottling fees, including long-term interest rates and projected future operating results. |
| • | Consolidated basic net income per share was $1.68 and $0.60 for the second quarter and first half of 2016, respectively, compared to $2.90 and $3.14 for the second quarter and first half of 2015, respectively. Consolidated basic net income per share, for both the second quarter and first half of 2016, was adversely impacted by mark-to-market adjustments on the liability for potential future payments under sub-bottling agreements in newly acquired territories as discussed above. Comparable basic net income per share was $2.03 and $2.62 for the second quarter and first half of 2016, respectively, compared to $1.91 and $2.46 for the second quarter and first half of 2015, respectively. |
| • | Cash flow provided by operations was $61.2 million for the first half of 2016 compared to $33.0 million for the first half of 2015. The increase was driven primarily by growth in comparable income from operations and cash generated from acquired territories. In the first half of 2016, cash payments for acquired territories totaled $174.7 million. Capital expenditures increased to $79.6 million in the first half of 2016 compared to $57.1 million for the same period in 2015, driven by capital expenditures for the acquired territories. The Company expects to be a net user of cash in 2016 as it continues to acquire distribution rights in additional territories and manufacturing facilities included in the Company’s previously announced Coca-Cola system transformation transactions with The Coca-Cola Company. |
About Coca-Cola Bottling Co. Consolidated:
Coca-Cola Bottling Co. Consolidated provides moments of happiness for millions of people every day with a broad portfolio of beverages that fit every activity and lifestyle. Coke Consolidated is the largest independent Coca-Cola bottler in the United States. We make, sell and distribute Coca-Cola products along with other unique beverages, carrying more than 250 brands across 15 states to approximately 38 million people. Our Purpose is to honor God, serve others, pursue excellence and grow profitably. Headquartered in Charlotte, N.C., Coke Consolidated is traded on the NASDAQ under the symbol COKE. More information about the Company is available at www.cokeconsolidated.com. Follow Coke Consolidated on Facebook, Twitter, Instagram and Linkedin.
Cautionary Information Regarding Forward-Looking Statements
Certain statements contained in this news release are “forward-looking statements” that involve risks and uncertainties. The words “believe,” “expect,” “project,” “will,” “should,” “could” and similar expressions are intended to identify those forward-looking statements. Factors that might cause Coke Consolidated’s actual results to differ materially from those anticipated in forward-looking statements include, but are not limited to: lower than expected selling pricing resulting from increased marketplace competition; changes in how significant customers market or promote our products; changes in our top customer relationships; changes in public and consumer preferences related to nonalcoholic beverages; unfavorable changes in the general economy; miscalculation of our need for infrastructure investment; our inability to meet requirements under beverage agreements; material changes in the performance requirements for marketing funding support or our inability to meet such requirements; decreases from historic levels of marketing funding support; changes in The Coca-Cola Company’s and other beverage companies’ levels of advertising, marketing and spending on brand innovation; the inability of our aluminum can or plastic bottle suppliers to meet our purchase requirements; our inability to offset higher raw material costs with higher selling prices, increased bottle/can sales volume or reduced expenses; consolidation of raw material suppliers; incremental risks resulting from increased purchases of finished goods; sustained increases in fuel costs or our inability to secure adequate supplies of fuel; sustained increases in workers’ compensation, employment practices and vehicle accident claims costs; sustained increases in the cost of employee benefits; product liability claims or product recalls; technology failures; changes in interest rates; the impact of debt levels on operating flexibility and access to capital and credit markets; adverse changes in our credit rating (whether as a result of our operations or prospects or as a result of those of The Coca-Cola Company or other bottlers in the
Coca-Cola system); changes in legal contingencies; legislative changes affecting our distribution and packaging; adoption of significant product labeling or warning requirements; additional taxes resulting from tax audits; natural disasters and unfavorable weather; global climate change or legal or regulatory responses to such change; issues surrounding labor relations; bottler system disputes; our use of estimates and assumptions; changes in accounting standards; impact of obesity and health concerns on product demand; public policy challenges regarding the sale of soft drinks in schools; the impact of volatility in the financial markets on access to the credit markets; the impact of acquisitions or dispositions of bottlers by their franchisors; changes in the inputs used to calculate our acquisition related contingent consideration liability; and the concentration of our capital stock ownership. These and other factors are discussed in the Company’s regulatory filings with the Securities and Exchange Commission, including those in the Company’s fiscal 2015 Annual Report on Form 10-K, Item 1A. Risk Factors. The forward-looking statements contained in this news release speak only as of this date, and the Company does not assume any obligation to update them except as required by law.
—Enjoy Coca-Cola—
Financial Statements
Coca-Cola Bottling Co. Consolidated
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
In Thousands (Except Per Share Data)
| Second Quarter | First Half | |||||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||||
| Net sales |
$ | 840,384 | $ | 614,683 | $ | 1,465,840 | $ | 1,067,936 | ||||||||
| Cost of sales |
520,677 | 377,366 | 902,235 | 646,246 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Gross margin |
319,707 | 237,317 | 563,605 | 421,690 | ||||||||||||
| Selling, delivery and administrative expenses |
264,971 | 199,001 | 496,468 | 366,472 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income from operations |
54,736 | 38,316 | 67,137 | 55,218 | ||||||||||||
| Interest expense, net |
9,808 | 6,718 | 19,169 | 14,065 | ||||||||||||
| Other income (expense), net |
(16,274 | ) | 6,078 | (33,425 | ) | 989 | ||||||||||
| Gain (loss) on exchange of franchise territory |
(692 | ) | 8,807 | (692 | ) | 8,807 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income before income taxes |
27,962 | 46,483 | 13,851 | 50,949 | ||||||||||||
| Income tax expense |
10,638 | 17,562 | 5,560 | 19,075 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income |
17,324 | 28,921 | 8,291 | 31,874 | ||||||||||||
| Less: Net income attributable to noncontrolling interest |
1,672 | 1,987 | 2,680 | 2,716 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income attributable to Coca-Cola Bottling Co. Consolidated |
$ | 15,652 | $ | 26,934 | $ | 5,611 | $ | 29,158 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Basic net income per share based on net income attributable to Coca-Cola Bottling Co. Consolidated: |
||||||||||||||||
| Common Stock |
$ | 1.68 | $ | 2.90 | $ | 0.60 | $ | 3.14 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Weighted average number of Common Stock shares outstanding |
7,141 | 7,141 | 7,141 | 7,141 | ||||||||||||
| Class B Common Stock |
$ | 1.68 | $ | 2.90 | $ | 0.60 | $ | 3.14 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Weighted average number of Class B Common Stock shares outstanding |
2,172 | 2,151 | 2,164 | 2,143 | ||||||||||||
| Diluted net income per share based on net income attributable to Coca-Cola Bottling Co. Consolidated: |
||||||||||||||||
| Common Stock |
$ | 1.67 | $ | 2.89 | $ | 0.60 | $ | 3.13 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Weighted average number of Common Stock shares outstanding – assuming dilution |
9,353 | 9,332 | 9,345 | 9,324 | ||||||||||||
| Class B Common Stock |
$ | 1.67 | $ | 2.88 | $ | 0.59 | $ | 3.12 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Weighted average number of Class B Common Stock shares outstanding – assuming dilution |
2,212 | 2,191 | 2,204 | 2,183 | ||||||||||||
Coca-Cola Bottling Co. Consolidated
CONDENSED BALANCE SHEETS (UNAUDITED)
In Thousands
| July 3, 2016 |
January 3, 2016 |
June 28, 2015 |
||||||||||
| ASSETS |
||||||||||||
| Current assets: |
||||||||||||
| Cash |
$ | 49,323 | $ | 55,498 | $ | 43,801 | ||||||
| Trade accounts receivable, net |
285,442 | 184,009 | 192,600 | |||||||||
| Accounts receivable, other |
75,793 | 52,611 | 60,791 | |||||||||
| Inventories |
126,731 | 89,464 | 99,641 | |||||||||
| Prepaids and other current assets |
53,175 | 53,337 | 39,722 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total current assets |
590,464 | 434,919 | 436,555 | |||||||||
|
|
|
|
|
|
|
|||||||
| Property, plant and equipment, net |
706,471 | 525,820 | 419,263 | |||||||||
| Leased property under capital leases, net |
36,490 | 40,145 | 43,257 | |||||||||
| Other assets |
79,062 | 63,739 | 64,218 | |||||||||
| Franchise rights, goodwill and other intangibles, net |
833,263 | 781,942 | 744,949 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total assets |
$ | 2,245,750 | $ | 1,846,565 | $ | 1,708,242 | ||||||
|
|
|
|
|
|
|
|||||||
| LIABILITIES AND EQUITY |
||||||||||||
| Current liabilities: |
||||||||||||
| Current portion of capital lease obligations |
$ | 7,270 | $ | 7,063 | $ | 6,859 | ||||||
| Accounts payable and accrued expenses |
425,510 | 319,490 | 303,592 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total current liabilities |
432,780 | 326,553 | 310,451 | |||||||||
|
|
|
|
|
|
|
|||||||
| Deferred income taxes |
136,841 | 146,944 | 137,402 | |||||||||
| Pension, postretirement and other liabilities |
470,876 | 382,287 | 358,750 | |||||||||
| Long-term debt and capital lease obligations |
874,844 | 668,349 | 614,405 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total liabilities |
1,915,341 | 1,524,133 | 1,421,008 | |||||||||
|
|
|
|
|
|
|
|||||||
| Stockholders’ equity |
248,353 | 243,056 | 211,184 | |||||||||
| Noncontrolling interest |
82,056 | 79,376 | 76,050 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total liabilities and equity |
$ | 2,245,750 | $ | 1,846,565 | $ | 1,708,242 | ||||||
|
|
|
|
|
|
|
|||||||
Coca-Cola Bottling Co. Consolidated
CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
In Thousands
| First Half | ||||||||
| 2016 | 2015 | |||||||
| Operating activities: |
||||||||
| Consolidated net income |
$ | 8,291 | $ | 31,874 | ||||
| Depreciation and amortization |
52,329 | 37,374 | ||||||
| Deferred income taxes |
(1,476 | ) | (1,454 | ) | ||||
| Stock compensation expense |
2,896 | 2,980 | ||||||
| Acquisition related contingent consideration fair value adjustment |
33,425 | (989 | ) | |||||
| Change in assets and liabilities (exclusive of acquisitions) |
(37,890 | ) | (29,461 | ) | ||||
| Other |
3,622 | (7,356 | ) | |||||
|
|
|
|
|
|||||
| Cash flows provided by operating activities |
61,197 | 32,968 | ||||||
|
|
|
|
|
|||||
| Investing activities: |
||||||||
| Acquisition of new territories, net of cash acquired |
(174,695 | ) | (51,276 | ) | ||||
| Purchases of property, plant and equipment (exclusive of acquistions) |
(79,625 | ) | (57,140 | ) | ||||
| Other |
(6,352 | ) | 144 | |||||
|
|
|
|
|
|||||
| Cash flows used in investing activities |
(260,672 | ) | (108,272 | ) | ||||
|
|
|
|
|
|||||
| Financing activities: |
||||||||
| Borrowings under revolving credit facility and term loan |
610,000 | 239,000 | ||||||
| Payment on revolving credit facility and senior notes |
(399,757 | ) | (120,000 | ) | ||||
| Cash dividends paid |
(4,652 | ) | (4,641 | ) | ||||
| Payment on acquisition related contingent consideration |
(7,926 | ) | (789 | ) | ||||
| Principal payments on capital lease obligations |
(3,488 | ) | (3,258 | ) | ||||
| Other |
(877 | ) | (302 | ) | ||||
|
|
|
|
|
|||||
| Cash flows provided by financing activities |
193,300 | 110,010 | ||||||
|
|
|
|
|
|||||
| Net increase (decrease) during the period |
(6,175 | ) | 34,706 | |||||
| Balance at the beginning of the period |
55,498 | 9,095 | ||||||
|
|
|
|
|
|||||
| Balance at the end of the period |
$ | 49,323 | $ | 43,801 | ||||
|
|
|
|
|
|||||
Non-GAAP Financial Measures
The Company reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). However, management believes that certain non-GAAP financial measures provide users with additional meaningful financial information that should be considered when assessing the Company’s ongoing performance. Management also uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company’s performance. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company’s reported results prepared in accordance with GAAP. The Company’s non-GAAP financial information does not represent a comprehensive basis of accounting.
The following tables reconcile reported GAAP results to comparable results for the second quarter of 2016 and 2015:
| Second Quarter 2016 | ||||||||||||||||||||
| In Thousands (Except Per Share Data) |
Net sales | Income from operations |
Income before income taxes |
Net income | Basic net income per share |
|||||||||||||||
| Reported results (GAAP) |
$ | 840,384 | $ | 54,736 | $ | 27,962 | $ | 15,652 | $ | 1.68 | ||||||||||
| Fair value adjustments for commodity hedges |
— | (2,770 | ) | (2,770 | ) | (1,701 | ) | (0.18 | ) | |||||||||||
| 2016 & 2015 acquisitions impact |
(287,092 | ) | (15,974 | ) | (15,974 | ) | (9,808 | ) | (1.05 | ) | ||||||||||
| Territory expansion expenses |
— | 7,005 | 7,005 | 4,301 | 0.46 | |||||||||||||||
| Exchange of franchise territories |
— | — | 692 | 425 | 0.05 | |||||||||||||||
| Fair value adjustment of acquisition related contingent consideration |
— | — | 16,274 | 9,992 | 1.07 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total reconciling items |
(287,092 | ) | (11,739 | ) | 5,227 | 3,209 | 0.35 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Comparable results (non-GAAP) |
$ | 553,292 | $ | 42,997 | $ | 33,189 | $ | 18,861 | $ | 2.03 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Second Quarter 2015 | ||||||||||||||||||||
| In Thousands (Except Per Share Data) |
Net sales | Income from operations |
Income before income taxes |
Net income | Basic net income per share |
|||||||||||||||
| Reported results (GAAP) |
$ | 614,683 | $ | 38,316 | $ | 46,483 | $ | 26,934 | $ | 2.90 | ||||||||||
| Fair value adjustments for commodity hedges |
— | 749 | 749 | 460 | 0.05 | |||||||||||||||
| 2015 acquisitions impact |
(72,457 | ) | (2,672 | ) | (2,672 | ) | (1,641 | ) | (0.18 | ) | ||||||||||
| 2015 divestitures impact |
(12,775 | ) | (2,395 | ) | (2,395 | ) | (1,471 | ) | (0.16 | ) | ||||||||||
| Territory expansion expenses |
— | 4,252 | 4,252 | 2,611 | 0.28 | |||||||||||||||
| Exchange of franchise territories |
— | — | (8,807 | ) | (5,407 | ) | (0.58 | ) | ||||||||||||
| Fair value adjustment of acquisition related contingent consideration |
— | — | (6,078 | ) | (3,732 | ) | (0.40 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total reconciling items |
(85,232 | ) | (66 | ) | (14,951 | ) | (9,180 | ) | (0.99 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Comparable results (non-GAAP) |
$ | 529,451 | $ | 38,250 | $ | 31,532 | $ | 17,754 | $ | 1.91 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
The following tables reconcile reported GAAP results to comparable results for the first half of 2016 and 2015:
| First Half 2016 | ||||||||||||||||||||
| In Thousands (Except Per Share Data) |
Net sales | Income from operations |
Income before income taxes |
Net income | Basic net income per share |
|||||||||||||||
| Reported results (GAAP) |
$ | 1,465,840 | $ | 67,137 | $ | 13,851 | $ | 5,611 | $ | 0.60 | ||||||||||
| Fair value adjustments for commodity hedges |
— | (3,810 | ) | (3,810 | ) | (2,339 | ) | (0.25 | ) | |||||||||||
| 2016 & 2015 acquisitions impact |
(429,561 | ) | (17,260 | ) | (17,260 | ) | (10,598 | ) | (1.14 | ) | ||||||||||
| Territory expansion expenses |
— | 13,427 | 13,427 | 8,244 | 0.89 | |||||||||||||||
| Special charitable contribution |
— | 4,000 | 4,000 | 2,456 | 0.26 | |||||||||||||||
| Exchange of franchise territories |
— | — | 692 | 425 | 0.05 | |||||||||||||||
| Fair value adjustment of acquisition related contingent consideration |
— | — | 33,425 | 20,523 | 2.21 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total reconciling items |
(429,561 | ) | (3,643 | ) | 30,474 | 18,711 | 2.02 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Comparable results (non-GAAP) |
$ | 1,036,279 | $ | 63,494 | $ | 44,325 | $ | 24,322 | $ | 2.62 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| First Half 2015 | ||||||||||||||||||||
| In Thousands (Except Per Share Data) |
Net sales | Income from operations |
Income before income taxes |
Net income | Basic net income per share |
|||||||||||||||
| Reported results (GAAP) |
$ | 1,067,936 | $ | 55,218 | $ | 50,949 | $ | 29,158 | $ | 3.14 | ||||||||||
| Fair value adjustments for commodity hedges |
— | 106 | 106 | 65 | 0.01 | |||||||||||||||
| 2015 acquisitions impact |
(90,506 | ) | (4,436 | ) | (4,436 | ) | (2,724 | ) | (0.29 | ) | ||||||||||
| 2015 divestitures impact |
(26,348 | ) | (3,529 | ) | (3,529 | ) | (2,167 | ) | (0.23 | ) | ||||||||||
| Territory expansion expenses |
— | 7,247 | 7,247 | 4,450 | 0.48 | |||||||||||||||
| Exchange of franchise territories |
— | — | (8,807 | ) | (5,407 | ) | (0.58 | ) | ||||||||||||
| Fair value adjustment of acquisition related contingent consideration |
— | — | (989 | ) | (608 | ) | (0.07 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total reconciling items |
(116,854 | ) | (612 | ) | (10,408 | ) | (6,391 | ) | (0.68 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Comparable results (non-GAAP) |
$ | 951,082 | $ | 54,606 | $ | 40,541 | $ | 22,767 | $ | 2.46 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||