Press Releases
- Net sales increased 37.2% and comparable(a) net sales increased 4.1%
- Income from operations increased 43.8% and comparable(a) income from operations increased 30.8%
- Basic net income per share decreased 9.8% to
$2.48 and comparable(a) basic net income per share increased 19.5% to$2.45 - Equivalent unit case volume grew 36.9% and comparable(a) equivalent unit case volume grew 2.7%
(a) The discussion of third quarter results includes selected non-GAAP financial information, such as “comparable” results. See discussion of “Non-GAAP Financial Measures” for descriptions and reconciliations.
Third Quarter 2016 Operating Review
% Change | ||||||||||||||
Third Quarter 2016 | First Three Quarters 2016 | |||||||||||||
Consolidated | Comparable |
Consolidated | Comparable |
|||||||||||
Net sales | 37.2 | % | 4.1 | % | 37.2 | % | 7.2 | % | ||||||
Income from operations | 43.8 | % | 30.8 | % | 29.0 | % | 22.0 | % | ||||||
Net income per share - basic | -9.8 | % | 19.5 | % | -47.5 | % | 12.2 | % | ||||||
Equivalent unit case volume (b) | 36.9 | % | 2.7 | % | 37.6 | % | 4.7 | % | ||||||
Sparkling | 33.3 | % | 0.7 | % | 32.8 | % | 1.6 | % | ||||||
Still | 44.9 | % | 7.2 | % | 50.0 | % | 12.9 | % |
(b) Equivalent unit case volume is defined as 24 8-ounce servings or 192 ounces.
- Consolidated net sales increased
$230.2 million to $849.0 million compared to the third quarter of 2015, primarily driven by acquisitions and a 4.1% increase in comparable net sales. The increase in comparable net sales was driven primarily by a 2.7% increase in comparable equivalent unit case volume. Products in both our sparkling and still portfolios contributed to the volume increase.
- Consolidated income from operations increased
$12.1 million to $39.8 million compared to the third quarter of 2015, driven by acquisitions and a 30.8% increase in comparable income from operations. Comparable income from operations increased$11.0 million to $46.8 million compared to the third quarter of 2015, driven by sales growth and the leveraging of selling, delivery and administrative expenses.
- Other income was
$7.3 million in the third quarter of 2016 compared to other expense of$4.0 million in the third 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.
- In
August 2015 , the Company sold all issued and outstanding shares of capital stock of BYB Brands, Inc. to TheCoca-Cola Company . As a result of the sale, the Company recognized a gain of$22 .7 million during the third quarter of 2015.
- Consolidated basic net income per share was
$2.48 and$3.09 for the third quarter and the first three quarters of 2016, respectively, compared to$2.75 and$5.89 for the third quarter and the first three quarters of 2015, respectively. Comparable basic net income per share was$2.45 and$5.06 for the third quarter and the first three quarters of 2016, respectively, compared to$2.05 and$4.51 for the third quarter and the first three quarters of 2015, respectively.
- Cash flow provided by operations was
$128.1 million for the first three quarters of 2016 compared to$72.5 million for the first three quarters of 2015. The increase was driven primarily by growth in comparable income from operations and cash generated from acquired territories. In the first three quarters of 2016, cash payments for acquired territories totaled$174.6 million . Capital expenditures increased to$124.6 million in the first three quarters of 2016, compared to$104.4 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
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
—Enjoy Coca-Cola—
Financial Statements
COCA-COLA BOTTLING CO. CONSOLIDATED | ||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Third Quarter | First Three Quarters | |||||||||||||||
(in thousands, except per share data) | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Net sales | $ | 849,028 | $ | 618,806 | $ | 2,314,868 | $ | 1,686,742 | ||||||||
Cost of sales | 521,838 | 380,270 | 1,424,073 | 1,026,516 | ||||||||||||
Gross profit | 327,190 | 238,536 | 890,795 | 660,226 | ||||||||||||
Selling, delivery and administrative expenses | 287,389 | 210,851 | 783,857 | 577,323 | ||||||||||||
Income from operations | 39,801 | 27,685 | 106,938 | 82,903 | ||||||||||||
Interest expense, net | 8,452 | 6,686 | 27,621 | 20,751 | ||||||||||||
Other income (expense), net | 7,325 | (3,992 | ) | (26,100 | ) | (3,003 | ) | |||||||||
Gain (loss) on exchange of franchise territory | - | - | (692 | ) | 8,807 | |||||||||||
Gain on sale of business | - | 22,651 | - | 22,651 | ||||||||||||
Income before income taxes | 38,674 | 39,658 | 52,525 | 90,607 | ||||||||||||
Income tax expense | 13,121 | 12,099 | 18,681 | 31,174 | ||||||||||||
Net income | 25,553 | 27,559 | 33,844 | 59,433 | ||||||||||||
Less: Net income attributable to noncontrolling interest | 2,411 | 2,006 | 5,091 | 4,722 | ||||||||||||
Net income attributable to Coca-Cola Bottling Co. Consolidated | $ | 23,142 | $ | 25,553 | $ | 28,753 | $ | 54,711 | ||||||||
Basic net income per share based on net income attributable to Coca-Cola Bottling Co. Consolidated: | ||||||||||||||||
Common Stock | $ | 2.48 | $ | 2.75 | $ | 3.09 | $ | 5.89 | ||||||||
Weighted average number of Common Stock shares outstanding | 7,141 | 7,141 | 7,141 | 7,141 | ||||||||||||
Class B Common Stock | $ | 2.48 | $ | 2.75 | $ | 3.09 | $ | 5.89 | ||||||||
Weighted average number of Class B Common Stock shares outstanding | 2,172 | 2,151 | 2,167 | 2,146 | ||||||||||||
Diluted net income per share based on net income attributable to Coca-Cola Bottling Co. Consolidated: | ||||||||||||||||
Common Stock | $ | 2.47 | $ | 2.74 | $ | 3.08 | $ | 5.87 | ||||||||
Weighted average number of Common Stock shares outstanding – assuming dilution | 9,353 | 9,332 | 9,348 | 9,327 | ||||||||||||
Class B Common Stock | $ | 2.47 | $ | 2.73 | $ | 3.07 | $ | 5.85 | ||||||||
Weighted average number of Class B Common Stock shares outstanding – assuming dilution | 2,212 | 2,191 | 2,207 | 2,186 | ||||||||||||
COCA-COLA BOTTLING CO. CONSOLIDATED | ||||||||||||
CONDENSED BALANCE SHEETS | ||||||||||||
(Unaudited) | ||||||||||||
October 2, | January 3, | September 27, | ||||||||||
(in thousands) | 2016 | 2016 | 2015 | |||||||||
ASSETS | ||||||||||||
Current assets: | ||||||||||||
Cash | $ | 54,217 | $ | 55,498 | $ | 40,491 | ||||||
Trade accounts receivable, net | 264,737 | 184,009 | 175,930 | |||||||||
Accounts receivable, other | 84,541 | 52,611 | 64,869 | |||||||||
Inventories | 126,039 | 89,464 | 94,148 | |||||||||
Prepaids and other current assets | 51,132 | 53,337 | 38,935 | |||||||||
Total current assets | 580,666 | 434,919 | 414,373 | |||||||||
Property, plant and equipment, net | 722,024 | 525,820 | 446,783 | |||||||||
Leased property under capital leases, net | 35,002 | 40,145 | 41,682 | |||||||||
Other assets | 82,615 | 63,739 | 63,158 | |||||||||
Franchise rights, goodwill and other intangibles, net | 833,718 | 781,942 | 743,463 | |||||||||
Total assets | $ | 2,254,025 | $ | 1,846,565 | $ | 1,709,459 | ||||||
LIABILITIES AND EQUITY | ||||||||||||
Current liabilities: | ||||||||||||
Current portion of debt and capital lease obligations | $ | 7,378 | $ | 7,063 | $ | 171,702 | ||||||
Accounts payable and accrued expenses | 427,464 | 319,490 | 304,599 | |||||||||
Total current liabilities | 434,842 | 326,553 | 476,301 | |||||||||
Deferred income taxes | 150,913 | 146,944 | 138,288 | |||||||||
Pension, postretirement and other liabilities | 451,139 | 382,287 | 348,706 | |||||||||
Long-term debt and obligations under capital leases | 863,190 | 668,349 | 433,272 | |||||||||
Total liabilities | 1,900,084 | 1,524,133 | 1,396,567 | |||||||||
Stockholders' equity | 269,474 | 243,056 | 234,836 | |||||||||
Noncontrolling interest | 84,467 | 79,376 | 78,056 | |||||||||
Total equity | 353,941 | 322,432 | 312,892 | |||||||||
Total liabilities and equity | $ | 2,254,025 | $ | 1,846,565 | $ | 1,709,459 | ||||||
COCA-COLA BOTTLING CO. CONSOLIDATED | |||||||||
CONDENSED STATEMENTS OF CASH FLOWS | |||||||||
(Unaudited) | |||||||||
First Three Quarters | |||||||||
(in thousands) | 2016 | 2015 | |||||||
Operating Activities: | |||||||||
Consolidated net income | $ | 33,844 | $ | 59,433 | |||||
Depreciation and amortization | 83,386 | 58,409 | |||||||
Deferred income taxes | 5,509 | (3,489 | ) | ||||||
Stock compensation expense | 4,445 | 5,674 | |||||||
Gain on sale of business | - | (22,651 | ) | ||||||
Acquisition related contingent consideration fair value adjustment | 26,060 | 3,003 | |||||||
Change in assets and liabilities (exclusive of acquisition) | (29,620 | ) | (21,272 | ) | |||||
Other | 4,501 | (6,624 | ) | ||||||
Net cash provided by operating activities | 128,125 | 72,483 | |||||||
Investing Activities: | |||||||||
Acquisition of new territories, net of cash acquired | (174,571 | ) | (52,739 | ) | |||||
Purchases of property, plant and equipment (exclusive of acquisition) | (124,599 | ) | (104,422 | ) | |||||
Proceeds from the sale of BYB Brands, Inc. | - | 26,360 | |||||||
Other | (6,883 | ) | 274 | ||||||
Net cash used in investing activities | (306,053 | ) | (130,527 | ) | |||||
Financing Activities: | |||||||||
Borrowings under Revolving Credit Facility and Term Loan Facility | 610,000 | 269,000 | |||||||
Payment of Revolving Credit Facility and Senior Notes | (409,757 | ) | (165,000 | ) | |||||
Cash dividends paid | (6,980 | ) | (6,964 | ) | |||||
Payment of acquisition related contingent consideration | (10,470 | ) | (2,405 | ) | |||||
Principal payments on capital lease obligations | (5,279 | ) | (4,889 | ) | |||||
Other | (867 | ) | (302 | ) | |||||
Net cash provided by financing activities | 176,647 | 89,440 | |||||||
Net increase (decrease) during the period | (1,281 | ) | 31,396 | ||||||
Balance at the beginning of the period | 55,498 | 9,095 | |||||||
Balance at the end of the period | $ | 54,217 | $ | 40,491 | |||||
Non-GAAP Financial Measures
The Company reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). However, management believes that certain non-GAAP financial measures provide users with additional meaningful financial information that should be considered when assessing the Company’s ongoing performance. Further, given the transformation of the Company’s business through expansion transactions with The
The following tables reconcile reported GAAP results to comparable results for the third quarter of 2016 and the third quarter of 2015:
Third Quarter 2016 | ||||||||||||||||||||
Basic net | ||||||||||||||||||||
Income from | Income before | income per | ||||||||||||||||||
(in thousands, except per share data) | Net sales | operations | income taxes | Net income | share | |||||||||||||||
Reported results (GAAP) | $ | 849,028 | $ | 39,801 | $ | 38,674 | $ | 23,142 | $ | 2.48 | ||||||||||
Fair value adjustments for commodity hedges | - | (388 | ) | (388 | ) | (239 | ) | (0.03 | ) | |||||||||||
2016 & 2015 acquisitions impact | (298,313 | ) | (2,432 | ) | (2,432 | ) | (1,495 | ) | (0.16 | ) | ||||||||||
Territory expansion expenses | - | 9,780 | 9,780 | 6,015 | 0.64 | |||||||||||||||
Fair value adjustment of acquisition related contingent consideration | - | - | (7,365 | ) | (4,530 | ) | (0.48 | ) | ||||||||||||
Total reconciling items | (298,313 | ) | 6,960 | (405 | ) | (249 | ) | (0.03 | ) | |||||||||||
Comparable results (non-GAAP) | $ | 550,715 | $ | 46,761 | $ | 38,269 | $ | 22,893 | $ | 2.45 | ||||||||||
Third Quarter 2015 | ||||||||||||||||||||
Basic net | ||||||||||||||||||||
Income from | Income before | income per | ||||||||||||||||||
(in thousands, except per share data) | Net sales | operations | income taxes | Net income | share | |||||||||||||||
Reported results (GAAP) | $ | 618,806 | $ | 27,685 | $ | 39,658 | $ | 25,553 | $ | 2.75 | ||||||||||
Fair value adjustments for commodity hedges | - | 2,130 | 2,130 | 1,308 | 0.14 | |||||||||||||||
2015 acquisitions impact | (84,734 | ) | (1,297 | ) | (1,297 | ) | (796 | ) | (0.09 | ) | ||||||||||
2015 divestitures impact | (5,028 | ) | 277 | 277 | 170 | 0.02 | ||||||||||||||
Territory expansion expenses | - | 6,947 | 6,947 | 4,265 | 0.46 | |||||||||||||||
Gain on sale of business | - | - | (22,651 | ) | (13,908 | ) | (1.49 | ) | ||||||||||||
Fair value adjustment of acquisition related contingent consideration | - | - | 3,992 | 2,451 | 0.26 | |||||||||||||||
Total reconciling items | (89,762 | ) | 8,057 | (10,602 | ) | (6,510 | ) | (0.70 | ) | |||||||||||
Comparable results (non-GAAP) | $ | 529,044 | $ | 35,742 | $ | 29,056 | $ | 19,043 | $ | 2.05 | ||||||||||
The following tables reconcile reported GAAP results to comparable results for the first three quarters of 2016 and the first three quarters of 2015:
First Three Quarters 2016 | ||||||||||||||||||||
Basic net |
||||||||||||||||||||
Income from | Income before | income per | ||||||||||||||||||
(in thousands, except per share data) | Net sales | operations | income taxes | Net income | share | |||||||||||||||
Reported results (GAAP) | $ | 2,314,868 | $ | 106,938 | $ | 52,525 | $ | 28,753 | $ | 3.09 | ||||||||||
Fair value adjustments for commodity hedges | - | (4,198 | ) | (4,198 | ) | (2,582 | ) | (0.28 | ) | |||||||||||
2016 & 2015 acquisitions impact | (727,874 | ) | (19,691 | ) | (19,691 | ) | (12,111 | ) | (1.30 | ) | ||||||||||
Territory expansion expenses | - | 23,208 | 23,208 | 14,273 | 1.53 | |||||||||||||||
Special charitable contribution | - | 4,000 | 4,000 | 2,460 | 0.26 | |||||||||||||||
Exchange of franchise territories | - | - | 692 | 425 | 0.05 | |||||||||||||||
Fair value adjustment of acquisition related contingent consideration | - | - | 26,060 | 16,026 | 1.71 | |||||||||||||||
Total reconciling items | (727,874 | ) | 3,319 | 30,071 | 18,491 | 1.97 | ||||||||||||||
Comparable results (non-GAAP) | $ | 1,586,994 | $ | 110,257 | $ | 82,596 | $ | 47,244 | $ | 5.06 | ||||||||||
First Three Quarters 2015 | ||||||||||||||||||||
Basic net | ||||||||||||||||||||
Income from | Income before | income per | ||||||||||||||||||
(in thousands, except per share data) | Net sales | operations | income taxes | Net income | share | |||||||||||||||
Reported results (GAAP) | $ | 1,686,742 | $ | 82,903 | $ | 90,607 | $ | 54,711 | $ | 5.89 | ||||||||||
Fair value adjustments for commodity hedges | - | 2,236 | 2,236 | 1,373 | 0.15 | |||||||||||||||
2015 acquisitions impact | (175,240 | ) | (5,733 | ) | (5,733 | ) | (3,520 | ) | (0.38 | ) | ||||||||||
2015 divestitures impact | (31,376 | ) | (3,252 | ) | (3,252 | ) | (1,997 | ) | (0.21 | ) | ||||||||||
Territory expansion expenses | - | 14,194 | 14,194 | 8,715 | 0.93 | |||||||||||||||
Exchange of franchise territories | - | - | (8,807 | ) | (5,407 | ) | (0.58 | ) | ||||||||||||
Gain on sale of business | - | - | (22,651 | ) | (13,908 | ) | (1.49 | ) | ||||||||||||
Fair value adjustment of acquisition related contingent consideration | - | - | 3,003 | 1,844 | 0.20 | |||||||||||||||
Total reconciling items | (206,616 | ) | 7,445 | (21,010 | ) | (12,900 | ) | (1.38 | ) | |||||||||||
Comparable results (non-GAAP) | $ | 1,480,126 | $ | 90,348 | $ | 69,597 | $ | 41,811 | $ | 4.51 |
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