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 October 2, 2016
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, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting 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	☐	
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 issuer's classes of common stock, as of the latest practicable date.

Class	Outstanding at November 4, 2016	
Common Stock, $1.00 Par Value	7,141,447	
Class B Common Stock, $1.00 Par Value	2,171,702	

 

COCA‑COLA BOTTLING CO. CONSOLIDATED
QUARTERLY REPORT ON FORM 10-Q
FOR THE QUARTERLY PERIOD ENDED OCTOBER 2, 2016
INDEX
 
 	 	 	Page	
 	 	 	 	
 	 	PART I – FINANCIAL INFORMATION	 	
 	 	 	 	
Item 1.	 	Financial Statements (Unaudited)	 	
 	 	 	 	
 	 	Consolidated Statements of Operations	2	
 	 	 	 	
 	 	Consolidated Statements of Comprehensive Income	3	
 	 	 	 	
 	 	Consolidated Balance Sheets	4	
 	 	 	 	
 	 	Consolidated Statements of Changes in Equity	5	
 	 	 	 	
 	 	Consolidated Statements of Cash Flows	6	
 	 	 	 	
 	 	Notes to Consolidated Financial Statements	7	
 	 	 	 	
Item 2.	 	Management’s Discussion and Analysis of Financial Condition and Results of Operations	35	
 	 	 	 	
Item 3.	 	Quantitative and Qualitative Disclosures About Market Risk	56	
 	 	 	 	
Item 4.	 	Controls and Procedures	57	
 	 	 	 	
 	 	PART II – OTHER INFORMATION	 	
 	 	 	 	
Item 1A.	 	Risk Factors	58	
 	 	 	 	
Item 6.	 	Exhibits	58	
 	 	 	 	
 	 	Signatures	59	

 

 
PART I - FINANCIAL INFORMATION
Item 1.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	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Cash dividends per share:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Common Stock	 	$	0.25	 	 	$	0.25	 	 	$	0.75	 	 	$	0.75	 	
Class B Common Stock	 	$	0.25	 	 	$	0.25	 	 	$	0.75	 	 	$	0.75	 	

See Accompanying Notes to Consolidated Financial Statements.

 
2

 
COCA‑COLA BOTTLING CO. CONSOLIDATED
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
 
 	 	Third Quarter	 	 	First Three Quarters	 	
(in thousands)	 	2016	 	 	2015	 	 	2016	 	 	2015	 	
Net income	 	$	25,553	 	 	$	27,559	 	 	$	33,844	 	 	$	59,433	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Other comprehensive income, net of tax:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Defined benefit plans reclassification including pension costs:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Actuarial gains	 	 	455	 	 	 	490	 	 	 	1,365	 	 	 	1,467	 	
Prior service benefits	 	 	4	 	 	 	7	 	 	 	13	 	 	 	18	 	
Postretirement benefits reclassification included in benefits costs:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Actuarial gains	 	 	361	 	 	 	442	 	 	 	1,082	 	 	 	1,323	 	
Prior service costs	 	 	(516	)	 	 	(518	)	 	 	(1,548	)	 	 	(1,550	)	
Foreign currency translation adjustment	 	 	3	 	 	 	1	 	 	 	7	 	 	 	(3	)	
Other comprehensive income, net of tax	 	 	307	 	 	 	422	 	 	 	919	 	 	 	1,255	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Comprehensive income	 	 	25,860	 	 	 	27,981	 	 	 	34,763	 	 	 	60,688	 	
Less: Comprehensive income attributable to noncontrolling interest	 	 	2,411	 	 	 	2,006	 	 	 	5,091	 	 	 	4,722	 	
Comprehensive income attributable to Coca-Cola Bottling Co. Consolidated	 	$	23,449	 	 	$	25,975	 	 	$	29,672	 	 	$	55,966	 	

 

 

 

 

 

 

 

 
 
See Accompanying Notes to Consolidated Financial Statements.

 
3

 
COCA‑COLA BOTTLING CO. CONSOLIDATED
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(in thousands, except share data)	 	October 2,
2016	 	 	January 3,
2016	 	 	September 27,
2015	 	
ASSETS	 	 	 	 	 	 	 	 	 	 	 	 	
Current Assets:	 	 	 	 	 	 	 	 	 	 	 	 	
Cash and cash equivalents	 	$	54,217	 	 	$	55,498	 	 	$	40,491	 	
Accounts receivable, trade	 	 	268,110	 	 	 	186,126	 	 	 	177,707	 	
Allowance for doubtful accounts	 	 	(3,373	)	 	 	(2,117	)	 	 	(1,777	)	
Accounts receivable from The Coca-Cola Company	 	 	52,047	 	 	 	28,564	 	 	 	42,349	 	
Accounts receivable, other	 	 	32,494	 	 	 	24,047	 	 	 	22,520	 	
Inventories (Note 3)	 	 	126,039	 	 	 	89,464	 	 	 	94,148	 	
Prepaid expenses and other current assets	 	 	51,132	 	 	 	53,337	 	 	 	38,935	 	
Total current assets	 	 	580,666	 	 	 	434,919	 	 	 	414,373	 	
Property, plant and equipment, net (Note 4)	 	 	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 (Note 5)	 	 	533,040	 	 	 	527,540	 	 	 	527,540	 	
Goodwill (Note 5)	 	 	141,271	 	 	 	117,954	 	 	 	113,835	 	
Other identifiable intangible assets, net (Note 6)	 	 	159,407	 	 	 	136,448	 	 	 	102,088	 	
Total assets	 	$	2,254,025	 	 	$	1,846,565	 	 	$	1,709,459	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	
LIABILITIES AND EQUITY	 	 	 	 	 	 	 	 	 	 	 	 	
Current Liabilities:	 	 	 	 	 	 	 	 	 	 	 	 	
Current portion of debt (Note 8)	 	$	-	 	 	$	-	 	 	$	164,757	 	
Current portion of obligations under capital leases	 	 	7,378	 	 	 	7,063	 	 	 	6,945	 	
Accounts payable, trade	 	 	117,247	 	 	 	82,937	 	 	 	78,872	 	
Accounts payable to The Coca-Cola Company	 	 	125,918	 	 	 	79,065	 	 	 	85,890	 	
Other accrued liabilities (Note 7)	 	 	132,429	 	 	 	104,168	 	 	 	93,098	 	
Accrued compensation	 	 	43,125	 	 	 	49,839	 	 	 	40,562	 	
Accrued interest payable	 	 	8,745	 	 	 	3,481	 	 	 	6,177	 	
Total current liabilities	 	 	434,842	 	 	 	326,553	 	 	 	476,301	 	
Deferred income taxes	 	 	150,913	 	 	 	146,944	 	 	 	138,288	 	
Pension and postretirement benefit obligations	 	 	106,874	 	 	 	115,197	 	 	 	122,778	 	
Other liabilities (Note 11)	 	 	344,265	 	 	 	267,090	 	 	 	225,928	 	
Obligations under capital leases	 	 	43,127	 	 	 	48,721	 	 	 	50,505	 	
Long-term debt (Note 8)	 	 	820,063	 	 	 	619,628	 	 	 	382,767	 	
Total liabilities	 	 	1,900,084	 	 	 	1,524,133	 	 	 	1,396,567	 	
Commitments and Contingencies (Note 12)	 	 	 	 	 	 	 	 	 	 	 	 	
Equity:	 	 	 	 	 	 	 	 	 	 	 	 	
Common Stock, $1.00 par value:  authorized – 30,000,000 shares; issued – 10,203,821 shares	 	 	10,204	 	 	 	10,204	 	 	 	10,204	 	
Class B Common Stock, $1.00 par value:  authorized – 10,000,000 shares; issued – 2,799,816, 2,778,896 and 2,778,896 shares, respectively	 	 	2,798	 	 	 	2,777	 	 	 	2,777	 	
Capital in excess of par value	 	 	116,769	 	 	 	113,064	 	 	 	113,064	 	
Retained earnings	 	 	282,445	 	 	 	260,672	 	 	 	258,704	 	
Accumulated other comprehensive loss (Note 14)	 	 	(81,488	)	 	 	(82,407	)	 	 	(88,659	)	
Treasury stock, at cost:  Common Stock – 3,062,374 shares	 	 	(60,845	)	 	 	(60,845	)	 	 	(60,845	)	
Treasury stock, at cost:  Class B Common Stock – 628,114 shares	 	 	(409	)	 	 	(409	)	 	 	(409	)	
Total equity of Coca-Cola Bottling Co. Consolidated	 	 	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	 	
See Accompanying Notes to Consolidated Financial Statements.
 
4

 
COCA‑COLA BOTTLING CO. CONSOLIDATED
CONSOLIDATED 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 28, 2014	 	$	10,204	 	 	$	2,756	 	 	$	110,860	 	 	$	210,957	 	 	$	(89,914	)	 	$	(60,845	)	 	$	(409	)	 	$	183,609	 	 	$	73,334	 	 	$	256,943	 	
Net income	 	 	-	 	 	 	-	 	 	 	-	 	 	 	54,711	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	54,711	 	 	 	4,722	 	 	 	59,433	 	
Other comprehensive income, net of tax	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	1,255	 	 	 	-	 	 	 	-	 	 	 	1,255	 	 	 	-	 	 	 	1,255	 	
Cash dividends paid:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Common ($0.75 per share)	 	 	-	 	 	 	-	 	 	 	-	 	 	 	(5,356	)	 	 	-	 	 	 	-	 	 	 	-	 	 	 	(5,356	)	 	 	-	 	 	 	(5,356	)	
Class B Common ($0.75 per share)	 	 	-	 	 	 	-	 	 	 	-	 	 	 	(1,608	)	 	 	-	 	 	 	-	 	 	 	-	 	 	 	(1,608	)	 	 	-	 	 	 	(1,608	)	
Issuance of 20,920 shares of Class B Common Stock	 	 	-	 	 	 	21	 	 	 	2,204	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	2,225	 	 	 	-	 	 	 	2,225	 	
Balance on September 27, 2015	 	$	10,204	 	 	$	2,777	 	 	$	113,064	 	 	$	258,704	 	 	$	(88,659	)	 	$	(60,845	)	 	$	(409	)	 	$	234,836	 	 	$	78,056	 	 	$	312,892	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Balance on January 3, 2016	 	$	10,204	 	 	$	2,777	 	 	$	113,064	 	 	$	260,672	 	 	$	(82,407	)	 	$	(60,845	)	 	$	(409	)	 	$	243,056	 	 	$	79,376	 	 	$	322,432	 	
Net income	 	 	-	 	 	 	-	 	 	 	-	 	 	 	28,753	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	28,753	 	 	 	5,091	 	 	 	33,844	 	
Other comprehensive income, net of tax	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	919	 	 	 	-	 	 	 	-	 	 	 	919	 	 	 	-	 	 	 	919	 	
Cash dividends paid:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Common ($0.75 per share)	 	 	-	 	 	 	-	 	 	 	-	 	 	 	(5,356	)	 	 	-	 	 	 	-	 	 	 	-	 	 	 	(5,356	)	 	 	-	 	 	 	(5,356	)	
Class B Common ($0.75 per share)	 	 	-	 	 	 	-	 	 	 	-	 	 	 	(1,624	)	 	 	-	 	 	 	-	 	 	 	-	 	 	 	(1,624	)	 	 	-	 	 	 	(1,624	)	
Issuance of 20,920 shares of Class B Common Stock	 	 	-	 	 	 	21	 	 	 	3,705	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	3,726	 	 	 	-	 	 	 	3,726	 	
Balance on October 2, 2016	 	$	10,204	 	 	$	2,798	 	 	$	116,769	 	 	$	282,445	 	 	$	(81,488	)	 	$	(60,845	)	 	$	(409	)	 	$	269,474	 	 	$	84,467	 	 	$	353,941	 	

 

 

 

 

 

 

 
See Accompanying Notes to Consolidated Financial Statements.

 
5

 
COCA‑COLA BOTTLING CO. CONSOLIDATED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
 
 	 	First Three Quarters	 	
(in thousands)	 	2016	 	 	2015	 	
Cash Flows from Operating Activities:	 	 	 	 	 	 	 	 	
Net income	 	$	33,844	 	 	$	59,433	 	
Adjustments to reconcile net income to net cash provided by (used in) operating activities:	 	 	 	 	 	 	 	 	
Depreciation expense	 	 	79,899	 	 	 	56,299	 	
Amortization of intangibles	 	 	3,487	 	 	 	2,110	 	
Deferred income taxes	 	 	5,509	 	 	 	(3,489	)	
Loss on sale of property, plant and equipment	 	 	1,880	 	 	 	679	 	
Impairment of property, plant and equipment	 	 	382	 	 	 	148	 	
(Gain) loss on exchange of franchise territory	 	 	692	 	 	 	(8,807	)	
Gain on sale of business	 	 	-	 	 	 	(22,651	)	
Amortization of debt costs	 	 	1,510	 	 	 	1,491	 	
Stock compensation expense	 	 	4,445	 	 	 	5,674	 	
Fair value adjustment of acquisition related contingent consideration	 	 	26,060	 	 	 	3,003	 	
Change in current assets less current liabilities (exclusive of acquisition)	 	 	(13,623	)	 	 	(16,381	)	
Change in other noncurrent assets (exclusive of acquisition)	 	 	(12,613	)	 	 	(3,447	)	
Change in other noncurrent liabilities (exclusive of acquisition)	 	 	(3,384	)	 	 	(1,444	)	
Other	 	 	37	 	 	 	(135	)	
Total adjustments	 	 	94,281	 	 	 	13,050	 	
Net cash provided by operating activities	 	 	128,125	 	 	 	72,483	 	
 	 	 	 	 	 	 	 	 	
Cash Flows from Investing Activities:	 	 	 	 	 	 	 	 	
Additions to property, plant and equipment (exclusive of acquisition)	 	 	(124,599	)	 	 	(104,422	)	
Proceeds from the sale of property, plant and equipment	 	 	333	 	 	 	274	 	
Proceeds from the sale of BYB Brands, Inc.	 	 	-	 	 	 	26,360	 	
Investment in CONA Services LLC	 	 	(7,216	)	 	 	-	 	
Acquisition of Expansion Territories, net of cash acquired	 	 	(174,571	)	 	 	(52,739	)	
Net cash used in investing activities	 	 	(306,053	)	 	 	(130,527	)	
 	 	 	 	 	 	 	 	 	
Cash Flows from Financing Activities:	 	 	 	 	 	 	 	 	
Borrowings under Term Loan Facility	 	 	300,000	 	 	 	-	 	
Borrowings under Revolving Credit Facility	 	 	310,000	 	 	 	269,000	 	
Payment of Revolving Credit Facility	 	 	(245,000	)	 	 	(65,000	)	
Payment of Senior Notes	 	 	(164,757	)	 	 	(100,000	)	
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) in cash	 	 	(1,281	)	 	 	31,396	 	
Cash at beginning of period	 	 	55,498	 	 	 	9,095	 	
Cash at end of period	 	$	54,217	 	 	$	40,491	 	
 	 	 	 	 	 	 	 	 	
Significant noncash investing and financing activities:	 	 	 	 	 	 	 	 	
Issuance of Class B Common Stock in connection with stock award	 	$	3,726	 	 	$	2,225	 	
Capital lease obligations incurred	 	 	-	 	 	 	3,361	 	
Additions to property, plant and equipment accrued and recorded in accounts payable, trade	 	 	8,776	 	 	 	6,430	 	
 
See Accompanying Notes to Consolidated Financial Statements.

6

 
COCA‑COLA BOTTLING CO. CONSOLIDATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
 
1.Significant Accounting Policies and New Accounting Pronouncements
 
The consolidated financial statements include the accounts of Coca‑Cola Bottling Co. Consolidated and its majority-owned subsidiaries (the “Company” and “we”). All significant intercompany accounts and transactions have been eliminated. The consolidated 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 October 2, 2016, January 3, 2016 and September 27, 2015.	

 	•	The results of operations for the 13 and 39 weeks ended October 2, 2016 (“third quarter” and “first three quarters” of fiscal 2016, respectively), and the 13 and 39 weeks ended September 27, 2015 (“third quarter” and “first three quarters” of fiscal 2015, respectively).	

 	•	Comprehensive income for the third quarter and first three quarters of fiscal 2016 and the third quarter and first three quarters of fiscal 2015.	

 	•	Changes in equity for the first three quarters of fiscal 2016 and the first three quarters of fiscal 2015.	

 	•	The cash flows for the first three quarters of fiscal 2016 and the first three quarters of fiscal 2015.	
 
The consolidated 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 the fiscal year ended January 3, 2016 filed with the U.S. Securities and Exchange Commission.
 
The preparation of consolidated 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 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 the year ended January 3, 2016 under the caption “Discussion of Critical Accounting Policies, Estimates and New Accounting Pronouncements” in “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” set forth in Part II, Item 7, a discussion of the Company’s most significant accounting policies, which are those most important to the portrayal of the Company’s 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.
 
The Company did not make changes in any significant accounting policies during the first three quarters of 2016. Any changes in significant 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 made.
 
Recently Adopted Pronouncements
 
In August 2016, the FASB issued ASU 2016-15 “Classification of Certain Cash Receipts and Cash Payments,” which addresses presentation and classification of certain cash receipts and payments in the statement of cash flows, with the objective to reduce diversity in practice. The amendment applicable to the Company addresses contingent consideration payments made after a business combination and states (i) cash payments made soon after an acquisition’s consummation date should be classified as cash outflows for investing activities; (ii) cash payments made thereafter should be classified as cash outflows for financing activities up to the amount of the original contingent consideration; and (iii) cash payments made in excess of the original contingent consideration liability should be classified as cash outflows for operating activities. The new guidance is effective for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years. Early adoption is permitted, including adoption in an interim period, however if an entity elects to early adopt one amendment, it must adopt all amendments included in the guidance. The Company
 
7

 
adopted the new pronouncements in the third quarter of 2016 and there was no material impact on the consolidated financial statements.
 
In April 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2015-03 “Simplifying the Presentation of Debt Issuance Costs” (“ASU 2015-03”). ASU 2015-03 requires all cost incurred to issue debt be presented in the balance sheet as a direct reduction from the carrying value of the debt. In August 2015, the FASB issued ASU 2015‑15 “Presentation And Subsequent Measurement Of Debt Issuance Costs Associated With Line-Of-Credit Arrangements, Amendments To SEC Paragraphs Pursuant To Staff Announcement At June 18, 2015 EITF Meeting.” ASU 2015-15 clarified that an entity can present debt issuance costs of a line-of-credit arrangement as an asset regardless of whether there are any outstanding borrowings on the line-of-credit arrangement. The new guidance was effective for annual and interim periods beginning after December 15, 2015. The standard was retrospectively adopted by the Company on January 4, 2016, and did not have a material impact on the Company’s consolidated financial statements. At January 3, 2016, $3.1 million and $1.1 million of debt issuance costs were reclassified to long-term debt from other assets and prepaid expenses and other current assets, respectively. At September 27, 2015, $0.4 million and $1.0 million of debt issuance costs were reclassified to long-term debt from other assets and prepaid expenses and other current assets, respectively.
 
Recently Issued Pronouncements
 
In March 2016, the FASB issued ASU 2016-09 “Improvements to Employees Share Based Payment Accounting,” which simplifies several aspects of the accounting for employee-share based transactions including the accounting for income taxes, forfeitures and statutory tax withholding requirements, as well as classification in the statement of cash flows. The new guidance is effective for annual and interim reporting periods beginning after December 15, 2016. The Company is in the process of evaluating the impact of the new guidance on the Company’s consolidated financial statements.
 
In February 2016, the FASB issued ASU 2016-02 “Leases.” The new guidance 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, 2019 and interim periods beginning the following year. The Company is in the process of evaluating the impact of the new guidance on the Company’s consolidated financial statements.
 
In January 2016, the FASB issued ASU 2016-01 “Recognition and Measurement of Financial Assets and Financial Liabilities.” The new guidance 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 reporting periods beginning after December 31, 2017. The Company is in the process of evaluating the impact of the new guidance on the Company’s consolidated financial statements.
 
In July 2015, the FASB issued ASU 2015-11 “Simplifying the Measurement of Inventory.” The new guidance requires an entity to measure most inventory “at lower of cost and net realizable value” thereby simplifying the current guidance under which an entity must measure inventory at the lower of cost or market. The new guidance is effective for annual and interim periods beginning after December 15, 2016. The Company is in the process of evaluating the impact of the new guidance on the Company’s consolidated financial statements.
 
In August 2014, the FASB issued ASU 2014-15 “Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern,” which specifies the responsibility an entity’s management has to evaluate whether there is substantial doubt about the entity’s ability to continue as a going concern. The new guidance is effective for annual and interim periods beginning after December 15, 2016. The Company does not expect the new guidance to have a material impact on the Company’s consolidated financial statements.
 
In May 2014, the FASB issued ASU 2014‑09 “Revenue from Contracts with Customers.” The new guidance was to be effective for annual and interim periods beginning after December 15, 2016. In July 2015, the FASB issued ASU 2015-14 “Revenue from Contracts with Customers, Deferral of the Effective Date”, which deferred the effective date to annual and interim periods beginning after December 15, 2017. In March 2016, April 2016 and May 2016, the FASB issued ASU 2016-08 “Principal Versus Agent Considerations (Reporting Revenue Gross Versus Net”), ASU 2016-11 “Rescission of SEC Guidance Because of Accounting Standards Updates 2014-09 and 2014-16, Pursuant to Staff Announcements at the March 3, 2016 EITF Meeting” and ASU 2016-12 “Revenue From Contracts With Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients,” respectively. The new guidance that amends certain aspects of the May 2014 new guidance. The Company is in the process of evaluating the impact of the new guidance on the Company’s consolidated financial statements.

8

 
2.Acquisitions and Divestitures
 
Since April 2013, as a part of The Coca‑Cola Company’s plans to refranchise its North American bottling territories, the Company has engaged in a series of transactions with The Coca‑Cola Company and Coca‑Cola Refreshments USA, Inc. (“CCR”), a wholly-owned subsidiary of The Coca‑Cola Company, to expand the Company’s distribution operations significantly through the acquisition of rights to serve additional distribution territories previously served by CCR (the “Expansion Territories”) and of related distribution assets (the “Distribution Territory Expansion Transactions”). During 2015, the Company completed the remaining Distribution Territory Expansion Transactions announced as part of the April 2013 letter of intent signed with The Coca‑Cola Company. These completed acquisitions include Expansion Territories in parts of Tennessee, Kentucky and Indiana.
 
On May 12, 2015, the Company and The Coca‑Cola Company entered into a non-binding letter of intent (the “May 2015 LOI”) pursuant to which CCR would in two phases (i) grant the Company certain exclusive rights for the distribution, promotion, marketing and sale of The Coca‑Cola Company-owned and -licensed products in additional territories served by CCR and (ii) sell the Company certain assets that included rights to distribute those cross‑licensed brands distributed in the territories by CCR as well as the assets used by CCR in the distribution of the cross‑licensed brands and The Coca‑Cola Company brands. The major markets that would be served by the Company as part of the expansion contemplated by the May 2015 LOI include: Baltimore, Maryland; Alexandria, Norfolk and Richmond, Virginia; the District of Columbia; Cincinnati, Columbus and Dayton, Ohio; and Indianapolis, Indiana.
 
On September 23, 2015, the Company and CCR entered into an asset purchase agreement (the “September 2015 APA”) for the first phase of the additional distribution territory contemplated by the May 2015 LOI including: (i) eastern and northern Virginia, (ii) the entire state of Maryland, (iii) the District of Columbia, and (iv) parts of Delaware, North Carolina, Pennsylvania and West Virginia. Following is a summary of key closing dates for the transactions covered by the September 2015 APA:
 
 	•	October 30, 2015 – The first closing under the September 2015 APA occurred for territories served by distribution facilities in Norfolk, Fredericksburg and Staunton, Virginia and Elizabeth City, North Carolina.	

 	•	January 29, 2016 – The second closing under the September 2015 APA occurred for territories served by distribution facilities in Easton and Salisbury, Maryland and Richmond and Yorktown, Virginia.	

 	•	April 1, 2016 – The third closing under the September 2015 APA occurred for territories served by distribution facilities in Alexandria, Virginia and Capitol Heights and La Plata, Maryland.	

 	•	April 29, 2016 – The final closing under the September 2015 APA occurred for territories served by distribution facilities in Baltimore, Hagerstown and Cumberland, Maryland.	
 
At the closings of each of the Distribution Territory Expansion Transactions (excluding the exchange for the Lexington Expansion Territory, as described below), the Company signed a Comprehensive Beverage Agreement (“CBA”) with The Coca‑Cola Company and CCR for each of the applicable Expansion Territories which has a term of ten years and is automatically renewed for successive additional terms of ten years unless the Company gives notice to terminate at least one year prior to the expiration of a ten-year term or unless earlier terminated as provided therein.
 
Under the CBAs, the Company makes a quarterly sub-bottling payment to CCR on a continuing basis for the grant of exclusive rights to distribute, promote, market and sell specified covered beverages and related products, as defined in the agreements. The quarterly sub-bottling payment, which is accounted for as contingent consideration, is based on sales of certain beverages and beverage products that are sold under the same trademarks that identify a covered beverage, related product or certain cross-licensed brands (as defined in the CBAs). The CBAs impose certain obligations on the Company with respect to serving the Expansion Territories and failure to meet these obligations could result in termination of a CBA if the Company fails to take corrective measures within a specified time frame.
 
The May 2015 LOI contemplated that The Coca‑Cola Company would work collaboratively with the Company and certain other expanding participating bottlers in the U.S. to implement a national product supply system. As a result of subsequent discussions with The Coca‑Cola Company, on September 23, 2015, the Company and The Coca‑Cola Company entered into a non-binding letter of intent (the “September 2015 LOI”) pursuant to which CCR would sell six manufacturing facilities (“Regional Manufacturing Facilities”) and related manufacturing assets (collectively, “Manufacturing Assets”) to the Company as the Company becomes a regional producing bottler (“Regional Producing Bottler”) in the national product supply system (the “Manufacturing Facility Expansion Transactions” and, together with the Distribution Territory Expansion Transactions, the “Expansion Transactions”). Similar to, and as an integral part of, the Distribution Territory Expansion Transactions described in the May 2015 LOI, the September 2015 LOI contemplated that the sale of the Manufacturing Assets by CCR to the Company would be accomplished in two phases: (i) the first phase would include three Regional Manufacturing Facilities located in Sandston, Virginia; Silver Spring, Maryland; and Baltimore, Maryland that serve certain of the distribution territories to be acquired by the Company under the September 2015 APA and (ii) the second phase would include three Regional Manufacturing Facilities located in Indianapolis, Indiana; Portland, Indiana;
 
9

 
and Cincinnati, Ohio that serve the distribution territories in central and southern Ohio, northern Kentucky and parts of Indiana and Illinois.
 
On October 30, 2015, the Company and CCR entered into an asset purchase agreement (the “October 2015 APA”) for the first phase of the Manufacturing Facility Expansion Transactions contemplated by the September 2015 LOI, including Regional Manufacturing Facilities located in Sandston, Virginia; Silver Spring, Maryland; and Baltimore, Maryland. Following is a summary of key closing dates for the transactions covered by the October 2015 APA:
 
 	•	January 29, 2016 – The first closing under the October 2015 APA occurred for the Sandston, Virginia facility.	

 	•	April 29, 2016 – The interim and final closings under the October 2015 APA occurred for the Silver Spring, Maryland facility and the Baltimore, Maryland facility.	
 
On February 8, 2016, the Company and The Coca‑Cola Company entered into a non-binding letter of intent (the “February 2016 LOI”) pursuant to which CCR would (i) grant the Company exclusive rights for the distribution, promotion, marketing and sale of The Coca‑Cola Company-owned and -licensed products in additional territories served by CCR in northern Ohio and northern West Virginia, (ii) sell the Company certain assets that included rights to distribute those cross-licensed brands distributed in the territories by CCR as well as the assets used by CCR in the distribution of the cross-licensed brands and The Coca‑Cola Company brands, and (iii) sell to the Company an additional Regional Manufacturing Facility currently owned by CCR located in Twinsburg, Ohio and related Manufacturing Assets. The transactions proposed in the February 2016 LOI would provide exclusive distribution rights for the Company in the following major markets: Akron, Elyria, Toledo, Willoughby, and Youngstown County in Ohio.
 
On June 14, 2016, the Company and The Coca‑Cola Company entered into a non-binding letter of intent (the “CCR June 2016 LOI”) pursuant to which CCR would (i) grant the Company exclusive rights for the distribution, promotion, marketing and sale of The Coca‑Cola Company-owned and –licensed products in additional territories in northeastern Kentucky and southwestern West Virginia served by CCR’s distribution center in Louisa, Kentucky, (ii) sell the Company certain assets that included rights to distribute those cross-licensed brands distributed in the territories by CCR as well as the assets used by CCR in the distribution of the cross-licensed brands and The Coca‑Cola Company brands and (iii) exchange exclusive rights and associated distribution assets and working capital of CCR relating to the distribution, promotion, marketing and sale of The Coca‑Cola Company-owned and –licensed products and certain cross-licensed brands in territory in parts of Arkansas, southwestern Tennessee and northwestern Mississippi served by CCR and two additional Regional Manufacturing Facilities currently owned by CCR located in Memphis, Tennessee and West Memphis, Arkansas and related Manufacturing Assets for exclusive rights and associated distribution assets and working capital of the Company relating to the distribution, promotion, marketing and sale of The Coca‑Cola Company-owned and –licensed products and certain cross-licensed brands in territory in southern Alabama, southern Mississippi and southern Georgia currently served by the Company and a Regional Manufacturing Facility currently owned by the Company in Mobile, Alabama and related Manufacturing Assets. The transactions proposed by the CCR June 2016 LOI would provide exclusive distribution rights for the Company in the following major markets:  Little Rock, West Memphis and southern Arkansas; Memphis, Tennessee; and Louisa, Kentucky.
 
On June 14, 2016, the Company and Coca-Cola Bottling Company United, Inc. (“United”), which is an independent bottler and unrelated to the Company, entered into a non-binding letter of intent pursuant to which the Company would exchange exclusive rights and associated distribution assets and working capital relating to the distribution, promotion, marketing and sale of The Coca‑Cola Company-owned and –licensed products and certain cross-licensed brands in certain territory in south-central Tennessee, northwest Alabama and northwest Florida currently served by the Company’s distribution centers located in Florence, Alabama and Panama City, Florida, for certain of United’s exclusive rights and associated distribution assets and working capital relating to the distribution, promotion, marketing and sale of The Coca‑Cola Company-owned and –licensed products and certain cross-licensed brands in certain territory in and around Spartanburg and Bluffton, South Carolina currently served by United’s distribution centers located in Spartanburg, South Carolina and Savannah, Georgia.
 
On September 1, 2016, the Company and CCR entered into an asset purchase agreement (the “September 2016 Distribution APA”) for the second phase of the additional distribution territory contemplated by the May 2015 LOI and for a portion of the additional distribution territory contemplated by the CCR June 2016 LOI, including territories located in (i) central and southern Ohio, (ii) northern Kentucky, (iii) large portions of Indiana and (iv) parts of Illinois and West Virginia that are currently served by CCR.
 
On September 1, 2016, the Company and CCR also entered into an asset purchase agreement (the “September 2016 Manufacturing APA”) for the second phase of the Regional Manufacturing Facility acquisitions contemplated by the September 2015 LOI, including Regional Manufacturing Facilities located in Indianapolis, Indiana; Portland, Indiana; and Cincinnati, Ohio that serve the distribution territories in central and southern Ohio, northern Kentucky and parts of Indiana and Illinois to be acquired by the Company under the September 2016 Distribution APA.

10

 
2014 Expansion Territories
 
On May 23, 2014, the Company acquired distribution rights and related assets for the Johnson City and Morristown, Tennessee territory, and on October 24, 2014, the Company acquired distribution rights and related assets for the Knoxville, Tennessee territory (collectively the “2014 Expansion Territories”) from CCR.
 
2015 Expansion Territories
 
During 2015, the Company acquired distribution rights and related assets for the following territories: Cleveland and Cookeville, Tennessee; Louisville, Kentucky and Evansville, Indiana; Paducah and Pikeville, Kentucky; Norfolk, Fredericksburg and Staunton, Virginia; and Elizabeth City, North Carolina (the “2015 Expansion Territories”). The Company also acquired a make-ready center in Annapolis, Maryland in 2015. During the fourth quarter of 2015, the Company made certain measurement period adjustments as a result of purchase price changes to reflect the revised opening balance sheets for the Cleveland and Cookeville, Tennessee and Louisville, Kentucky and Evansville, Indiana territories.
 
Cleveland and Cookeville, Tennessee Territory Acquisitions
 
On December 5, 2014, the Company and CCR entered into an asset purchase agreement related to the territory served by CCR through CCR’s facilities and equipment located in Cleveland and Cookeville, Tennessee (the “January 2015 Expansion Territory”). The closing of this transaction occurred on January 30, 2015, for a cash purchase price of $13.2 million, which includes all post-closing adjustments.
 
Louisville, Kentucky and Evansville, Indiana Territory Acquisitions
 
On December 17, 2014, the Company and CCR entered into an asset purchase agreement related to the territory served by CCR through CCR’s facilities and equipment located in Louisville, Kentucky and Evansville, Indiana (the “February 2015 Expansion Territory”). The closing of this transaction occurred on February 27, 2015, for a cash purchase price of $18.0 million, which includes all post-closing adjustments.
 
Paducah and Pikeville, Kentucky Territory Acquisitions
 
On February 13, 2015, the Company and CCR entered into an asset purchase agreement (the “February 2015 APA”) related to the territory served by CCR through CCR’s facilities and equipment located in Paducah and Pikeville, Kentucky (the “May 2015 Expansion Territory”). The closing of this transaction occurred on May 1, 2015, for a cash purchase price of $7.5 million, which will remain subject to adjustment in accordance with the terms and conditions of the February 2015 APA.
 
Norfolk, Fredericksburg and Staunton, Virginia; and Elizabeth City, North Carolina Territory Acquisitions
 
On September 23, 2015, the Company and CCR entered into the September 2015 APA related to the territory served by CCR through CCR’s facilities and equipment located in Norfolk, Fredericksburg and Staunton, Virginia, and Elizabeth City, North Carolina (the “October 2015 Expansion Territory”). The closing of this transaction occurred on October 30, 2015, for a cash purchase price of $26.1 million, which will remain subject to adjustment in accordance with the terms and conditions of the September 2015 APA.
 
Annapolis, Maryland Make-Ready Center Acquisition
 
As a part of the Expansion Transactions, on October 30, 2015, the Company acquired from CCR a “make-ready center” in Annapolis, Maryland (the “Annapolis MRC”) for a cash purchase price of $5.4 million, which includes all post-closing adjustments. The Company recorded a bargain purchase gain of approximately $2.0 million on this transaction after applying a deferred tax liability of approximately $1.3 million. The Company uses the make-ready center to deploy and refurbish vending and other sales equipment for use in the marketplace.

11

 
The fair value of acquired assets and assumed liabilities, which for the May 2015 Expansion Territory and the October 2015 Expansion Territory remain subject to adjustment in accordance with the terms and conditions of each respective transaction’s asset purchase agreement, of the 2015 Expansion Territories and the Annapolis MRC as of the acquisition dates is summarized as follows:
 
(in thousands)	 	January 2015
Expansion
Territory	 	 	February 2015
Expansion
Territory	 	 	May 2015
Expansion
Territory	 	 	October 2015
Expansion
Territory	 	 	Annapolis MRC	 	 	Total 2015
Expansion
Territories	 	
Cash	 	$	59	 	 	$	105	 	 	$	45	 	 	$	160	 	 	$	-	 	 	$	369	 	
Inventories	 	 	1,238	 	 	 	1,268	 	 	 	1,045	 	 	 	2,563	 	 	 	109	 	 	 	6,223	 	
Prepaid expenses and other current assets	 	 	714	 	 	 	1,108	 	 	 	224	 	 	 	1,306	 	 	 	-	 	 	 	3,352	 	
Accounts receivable from The Coca-Cola Company	 	 	322	 	 	 	740	 	 	 	294	 	 	 	-	 	 	 	-	 	 	 	1,356	 	
Property, plant and equipment	 	 	6,291	 	 	 	15,656	 	 	 	6,210	 	 	 	24,832	 	 	 	8,492	 	 	 	61,481	 	
Other assets (including deferred taxes)	 	 	336	 	 	 	1,354	 	 	 	510	 	 	 	4,272	 	 	 	-	 	 	 	6,472	 	
Goodwill	 	 	1,388	 	 	 	1,517	 	 	 	1,011	 	 	 	7,668	 	 	 	-	 	 	 	11,584	 	
Other identifiable intangible assets	 	 	12,950	 	 	 	20,350	 	 	 	1,700	 	 	 	49,100	 	 	 	-	 	 	 	84,100	 	
Total acquired assets	 	$	23,298	 	 	$	42,098	 	 	$	11,039	 	 	$	89,901	 	 	$	8,601	 	 	$	174,937	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Current liabilities (acquisition related contingent consideration)	 	$	843	 	 	$	1,659	 	 	$	281	 	 	$	547	 	 	$	-	 	 	$	3,330	 	
Other current liabilities	 	 	125	 	 	 	974	 	 	 	494	 	 	 	4,222	 	 	 	-	 	 	 	5,815	 	
Other liabilities	 	 	-	 	 	 	823	 	 	 	10	 	 	 	-	 	 	 	1,265	 	 	 	2,098	 	
Other liabilities (acquisition related contingent consideration)	 	 	9,131	 	 	 	20,625	 	 	 	2,748	 	 	 	58,925	 	 	 	-	 	 	 	91,429	 	
Total assumed liabilities	 	$	10,099	 	 	$	24,081	 	 	$	3,533	 	 	$	63,694	 	 	$	1,265	 	 	$	102,672	 	
 
The fair value of the acquired identifiable intangible assets of the 2015 Expansion Territories as of the acquisition dates is as follows:
 
(in thousands)	 	January 2015
Expansion
Territory	 	 	February 2015
Expansion
Territory	 	 	May 2015
Expansion
Territory	 	 	October 2015
Expansion
Territory	 	 	Total 2015
Expansion
Territories	 	 	Estimated
Useful Lives	
Distribution agreements	 	$	12,400	 	 	$	19,200	 	 	$	1,500	 	 	$	47,900	 	 	$	81,000	 	 	40 years	
Customer lists	 	 	550	 	 	 	1,150	 	 	 	200	 	 	 	1,200	 	 	 	3,100	 	 	12 years	
Total acquired identifiable intangible assets	 	$	12,950	 	 	$	20,350	 	 	$	1,700	 	 	$	49,100	 	 	$	84,100	 	 	 	
 
The goodwill of $1.4 million, $1.5 million, $1.0 million and $7.7 million for the January 2015 Expansion Territory, February 2015 Expansion Territory, May 2015 Expansion Territory and October 2015 Expansion Territory, respectively, is primarily attributed to the workforce acquired. Goodwill of $1.1 million, $0.2 million and $1.1 million is expected to be deductible for tax purposes for the January 2015 Expansion Territory, May 2015 Expansion Territory and October 2015 Expansion Territory, respectively. No goodwill is expected to be deductible for tax purposes for the February 2015 Expansion Territory.
 
YTD 2016 Expansion Transactions
 
During the quarter ended April 3, 2016 (“Q1 2016”), the Company acquired distribution rights and related assets in Easton and Salisbury, Maryland and Richmond and Yorktown, Virginia on January 29, 2016, and Alexandria, Virginia and Capitol Heights and La Plata, Maryland on April 1, 2016, and acquired the Sandston, Virginia Regional Manufacturing Facility and related Manufacturing Assets on January 29, 2016 (the “Q1 2016 Expansion Transactions”).
 
During the quarter ended July 3, 2016 (“Q2 2016”), the Company acquired distribution rights and related assets in Baltimore, Hagerstown and Cumberland, Maryland on April 29, 2016, and also acquired the Silver Spring, Maryland and Baltimore, Maryland Regional Manufacturing Facilities and related Manufacturing Assets on April 29, 2016 (the “Q2 2016 Expansion Transactions” and, together with the Q1 2016 Expansion Transactions, the “YTD 2016 Expansion Transactions”).

12

 
Easton and Salisbury, Maryland and Richmond and Yorktown, Virginia Territory Acquisitions and Sandston, Virginia Regional Manufacturing Facility Acquisition
 
The September 2015 APA contemplated the Company’s acquisition of distribution rights and related assets in the territory served by CCR through CCR’s facilities and equipment located in Easton and Salisbury, Maryland and Richmond and Yorktown, Virginia and the October 2015 APA contemplated the Company’s acquisition of the Regional Manufacturing Facility and related Manufacturing Assets in Sandston, Virginia (the “January 2016 Expansion Transactions”). The closing of the January 2016 Expansion Transactions occurred on January 29, 2016, for a cash purchase price of $65.7 million, which will remain subject to adjustment in accordance with the terms and conditions of the September 2015 APA and October 2015 APA.
 
Alexandria, Virginia and Capitol Heights and La Plata, Maryland Territory Acquisitions
 
The September 2015 APA also contemplated the Company’s acquisition of distribution rights and related assets in the territory served by CCR through CCR’s facilities and equipment located in Alexandria, Virginia and Capitol Heights and La Plata, Maryland (the “April 1, 2016 Expansion Transaction”). The closing of the April 1, 2016 Expansion Transaction occurred on April 1, 2016, for a cash purchase price of $35.6 million, which will remain subject to adjustment in accordance with the terms and conditions of the September 2015 APA.
 
Baltimore, Hagerstown and Cumberland, Maryland Territory Acquisitions and Silver Spring and Baltimore, Maryland Regional Manufacturing Facilities Acquisitions
 
On April 29, 2016, the Company completed the remaining transactions contemplated by (i) the September 2015 APA by acquiring distribution rights and related assets in Expansion Territories served by CCR through CCR’s facilities and equipment located in Baltimore, Hagerstown and Cumberland, Maryland and (ii) the October 2015 APA by acquiring the Regional Manufacturing Facilities and related Manufacturing Assets in Silver Spring and Baltimore, Maryland (the “April 29, 2016 Expansion Transactions”). The closing of the April 29, 2016 Expansion Transactions occurred for a cash purchase price of $69.0 million, which will remain subject to adjustment in accordance with the terms and conditions of the September 2015 APA and October 2015 APA.
 
The fair value of acquired assets and assumed liabilities of the YTD 2016 Expansion Transactions as of the acquisition dates is summarized as follows:
 
(in thousands)	 	January
2016
Expansion
Transactions	 	 	April 1,
2016
Expansion
Transaction	 	 	April 29,
2016
Expansion
Transactions	 	 	Total
YTD 2016
Expansion
Transactions	 	
Cash	 	$	179	 	 	$	219	 	 	$	161	 	 	$	559	 	
Inventories	 	 	10,159	 	 	 	3,748	 	 	 	13,850	 	 	 	27,757	 	
Prepaid expenses and other current assets	 	 	2,775	 	 	 	1,945	 	 	 	3,774	 	 	 	8,494	 	
Property, plant and equipment	 	 	46,100	 	 	 	54,149	 	 	 	58,779	 	 	 	159,028	 	
Other assets (including deferred taxes)	 	 	2,353	 	 	 	1,912	 	 	 	5,743	 	 	 	10,008	 	
Goodwill	 	 	10,569	 	 	 	2,742	 	 	 	8,720	 	 	 	22,031	 	
Other identifiable intangible assets	 	 	1,300	 	 	 	-	 	 	 	23,450	 	 	 	24,750	 	
Total acquired assets	 	$	73,435	 	 	$	64,715	 	 	$	114,477	 	 	$	252,627	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Current liabilities (acquisition related contingent consideration)	 	$	361	 	 	$	742	 	 	$	1,307	 	 	$	2,410	 	
Other current liabilities	 	 	591	 	 	 	4,231	 	 	 	5,482	 	 	 	10,304	 	
Accounts payable to The Coca-Cola Company	 	 	650	 	 	 	-	 	 	 	-	 	 	 	650	 	
Other liabilities	 	 	-	 	 	 	266	 	 	 	3,117	 	 	 	3,383	 	
Other liabilities (acquisition related contingent consideration)	 	 	6,144	 	 	 	23,924	 	 	 	35,561	 	 	 	65,629	 	
Total assumed liabilities	 	$	7,746	 	 	$	29,163	 	 	$	45,467	 	 	$	82,376	 	

13

 
The fair value of the acquired identifiable intangible assets as of the acquisition dates is as follows:
 
(in thousands)	 	January 2016
Expansion
Transactions	 	 	April 29, 2016
Expansion
Transactions	 	 	Total YTD 2016
Expansion
Transactions	 	 	Estimated
Useful Lives	
Distribution agreements	 	$	750	 	 	$	22,000	 	 	$	22,750	 	 	40 years	
Customer lists	 	 	550	 	 	 	1,450	 	 	 	2,000	 	 	12 years	
Total acquired identifiable intangible assets	 	$	1,300	 	 	$	23,450	 	 	$	24,750	 	 	 	
 
The goodwill of $10.6 million, $2.7 million and $8.7 million for the January 2016 Expansion Transactions, April 1, 2016 Expansion Transaction and April 29, 2016 Expansion Transactions, respectively, is primarily attributed to operational synergies and the workforce acquired. Goodwill of $7.1 million is expected to be deductible for tax purposes for the January 2016 Expansion Transactions. No goodwill is expected to be deductible for the April 1, 2016 Expansion Transaction or the April 29, 2016 Expansion Transactions.
 
The Company has preliminarily allocated the purchase price of the May 2015 Expansion Territory, the October 2015 Expansion Territory and the YTD 2016 Expansion Transactions to the individual acquired assets and assumed liabilities. The valuations are subject to adjustment as additional information is obtained.
 
The anticipated range of amounts the Company could pay annually under the acquisition related contingent consideration arrangements for the 2015 Expansion Territories and the YTD 2016 Expansion Transactions is between $10 million and $18 million.
 
2015 Asset Exchange Agreement
 
On October 17, 2014, the Company and CCR entered into an agreement (the “Asset Exchange Agreement”) pursuant to which CCR agreed to exchange certain assets of CCR relating to the marketing, promotion, distribution and sale of Coca‑Cola and other beverage products in the territory served by CCR’s facilities and equipment located in Lexington, Kentucky (the “Lexington Expansion Territory”), including the rights to produce such beverages in the Lexington Expansion Territory, in exchange for certain assets of the Company relating to the marketing, promotion, distribution and sale of Coca‑Cola and other beverage products in the territory served by the Company’s facilities and equipment located in Jackson, Tennessee, including the rights to produce such beverages in that territory (the “Asset Exchange Transaction”). The Company and CCR closed the Asset Exchange Transaction on May 1, 2015. The net assets received by the Company in the exchange, after deducting the value of certain retained assets and retained liabilities, was approximately $15.3 million.
 
The fair value of acquired assets and assumed liabilities related to the Lexington Expansion Territory as of the exchange date is summarized as follows:
 	 	Lexington	 	
 	 	Expansion	 	
(in thousands)	 	Territory	 	
Cash	 	$	56	 	
Inventories	 	 	2,231	 	
Prepaid expenses and other current assets	 	 	345	 	
Accounts receivable from The Coca-Cola Company	 	 	362	 	
Property, plant and equipment	 	 	12,216	 	
Other assets	 	 	48	 	
Franchise rights	 	 	23,700	 	
Goodwill	 	 	1,856	 	
Other identifiable intangible assets	 	 	1,100	 	
Total acquired assets	 	$	41,914	 	
 	 	 	 	 	
Current liabilities	 	$	926	 	
Total assumed liabilities	 	$	926	 	

14

 
The fair value of the acquired identifiable intangible assets related to the Lexington Expansion Territory as of the exchange date is as follows:
 	 	Lexington	 	 	 	
 	 	Expansion	 	 	Estimated	
(in thousands)	 	Territory	 	 	Useful Lives	
Franchise rights	 	$	23,700	 	 	Indefinite	
Distribution agreements	 	 	300	 	 	40 years	
Customer lists	 	 	800	 	 	12 years	
Total acquired identifiable intangible assets	 	$	24,800	 	 	 	
 
The goodwill of $1.9 million related to the Lexington Expansion Territory is primarily attributed to the workforce of the territories and is expected to be deductible for tax purposes.
 
During the second quarter of 2016, the net assets received in the Asset Exchange Transaction, after deducting the value of certain retained assets and retained liabilities, increased by $4.2 million as a result of completing the post-closing adjustment under the Asset Exchange Agreement. In addition, the gain on the exchange was reduced by $0.7 million during the second quarter of 2016.
 
The carrying value of assets exchanged related to the Jackson, Tennessee territory exchanged in the Asset Exchange Transaction was $17.5 million, resulting in a gain on the exchange of $8.8 million in the second quarter of 2015.
 
The amount of goodwill and franchise rights allocated to the Jackson, Tennessee territory was determined using a relative fair value approach comparing the fair value of the Jackson, Tennessee territory to the fair value of the overall Nonalcoholic Beverages reporting unit.
 
YTD 2016 Expansion Transactions, 2015 Expansion Territories and 2015 Asset Exchange Agreement Financial Results
 
The financial results of the YTD 2016 Expansion Transactions, 2015 Expansion Territories and Lexington Expansion Territory have been included in the Company’s consolidated financial statements from their respective acquisition dates. These territories contributed the following amounts to the Company’s consolidated statement of operations:
 
 	 	Third Quarter	 	 	First Three Quarters	 	
(in thousands)	 	2016	 	 	2015	 	 	2016	 	 	2015	 	
Net sales	 	$	298,313	 	 	$	84,734	 	 	$	727,874	 	 	$	175,240	 	
Operating income	 	 	2,432	 	 	 	1,297	 	 	 	19,691	 	 	 	5,733	 	
 
Pro Forma Financial Information
 
The following table represents the unaudited pro forma net sales for the Company for the 2015 Expansion Territories and the YTD 2016 Expansion Transactions. The pro forma combined net sales does not necessarily reflect what the combined Company’s net sales would have been had the acquisitions occurred at the beginning of each period presented. It 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.
 
 	 	Third Quarter	 	 	First Three Quarters	 	
(in thousands)	 	2016	 	 	2015	 	 	2016	 	 	2015	 	
Net sales as reported	 	$	849,028	 	 	$	618,806	 	 	$	2,314,868	 	 	$	1,686,742	 	
Pro forma adjustments (unaudited)	 	 	-	 	 	 	186,782	 	 	 	147,185	 	 	 	633,120	 	
Net sales pro forma (unaudited)	 	$	849,028	 	 	$	805,588	 	 	$	2,462,053	 	 	$	2,319,862	 	

15

 
Sale of BYB Brands, Inc.
 
On August 24, 2015, the Company sold BYB Brands, Inc. (“BYB”), a wholly-owned subsidiary of the Company to The Coca‑Cola Company. Pursuant to the stock purchase agreement dated July 22, 2015, the Company sold all issued and outstanding shares of capital stock of BYB for a cash purchase price of $26.4 million. As a result of the sale, the Company recognized a gain of $22.7 million, which was recorded to Gain on sale of business in the consolidated financial statements in the third quarter of 2015. BYB contributed the following amounts to the Company’s consolidated statement of operations:
 
(in thousands)	 	Third Quarter
2015	 	 	First Three Quarters
2015	 	
Net sales	 	$	5,055	 	 	$	21,789	 	
Operating income (loss)	 	 	(215	)	 	 	1,809	 	
 
3.Inventories
 
Inventories consisted of the following:
 
(in thousands)	 	October 2, 2016	 	 	January 3, 2016	 	 	September 27, 2015	 	
Finished products	 	$	84,553	 	 	$	56,252	 	 	$	65,214	 	
Manufacturing materials	 	 	14,358	 	 	 	12,277	 	 	 	8,658	 	
Plastic shells, plastic pallets and other inventories	 	 	27,128	 	 	 	20,935	 	 	 	20,276	 	
Total inventories	 	$	126,039	 	 	$	89,464	 	 	$	94,148	 	
 
The growth in the inventory balance at October 2, 2016, as compared to January 3, 2016, and September 27, 2015, is primarily a result of inventory acquired through the acquisitions of the YTD 2016 Expansion Transactions and the 2015 Expansion Territories.
 
4.Property, Plant and Equipment
 
The principal categories and estimated useful lives of property, plant and equipment were as follows:
 
(in thousands)	 	October 2,
2016	 	 	January 3,
2016	 	 	September 27,
2015	 	 	Estimated
Useful Lives	
Land	 	$	64,231	 	 	$	24,731	 	 	$	16,664	 	 	 	
Buildings	 	 	179,032	 	 	 	134,496	 	 	 	125,196	 	 	8-50 years	
Machinery and equipment	 	 	201,949	 	 	 	165,733	 	 	 	161,960	 	 	5-20 years	
Transportation equipment	 	 	296,612	 	 	 	251,712	 	 	 	224,426	 	 	4-20 years	
Furniture and fixtures	 	 	73,313	 	 	 	59,500	 	 	 	52,538	 	 	3-10 years	
Cold drink dispensing equipment	 	 	459,719	 	 	 	398,867	 	 	 	381,009	 	 	5-17 years	
Leasehold and land improvements	 	 	109,392	 	 	 	94,208	 	 	 	84,413	 	 	5-20 years	
Software for internal use	 	 	102,375	 	 	 	97,760	 	 	 	94,609	 	 	3-10 years	
Construction in progress	 	 	17,280	 	 	 	24,632	 	 	 	18,677	 	 	 	
Total property, plant and equipment, at cost	 	 	1,503,903	 	 	 	1,251,639	 	 	 	1,159,492	 	 	 	
Less: Accumulated depreciation and amortization	 	 	781,879	 	 	 	725,819	 	 	 	712,709	 	 	 	
Property, plant and equipment, net	 	$	722,024	 	 	$	525,820	 	 	$	446,783	 	 	 	
 
Depreciation and amortization expense was $30.0 million in the third quarter of 2016 and $20.3 million in the third quarter of 2015. Depreciation and amortization expense was $79.9 million in the first three quarters of 2016 and $56.3 million in the first three quarters of 2015. These amounts included amortization expense for leased property under capital leases.
 
5.Franchise Rights and Goodwill
 
Franchise rights and goodwill consisted of the following:
 
(in thousands)	 	October 2, 2016	 	 	January 3, 2016	 	 	September 27, 2015	 	
Franchise rights	 	$	533,040	 	 	$	527,540	 	 	$	527,540	 	
Goodwill	 	 	141,271	 	 	 	117,954	 	 	 	113,835	 	
Total franchise rights and goodwill	 	$	674,311	 	 	$	645,494	 	 	$	641,375	 	
 
16

 
 
A reconciliation of the activity for franchise rights and goodwill for the first three quarters of 2016 and the first three quarters of 2015 is as follows:
 
(in thousands)	 	Franchise rights	 	 	Goodwill	 	 	Total	 	
Balance on December 28, 2014	 	$	520,672	 	 	$	106,220	 	 	$	626,892	 	
YTD 2015 Expansion Territories	 	 	-	 	 	 	6,233	 	 	 	6,233	 	
Asset Exchange Transaction	 	 	6,868	 	 	 	312	 	 	 	7,180	 	
Measurement period adjustment	 	 	-	 	 	 	1,070	 	 	 	1,070	 	
Balance on September 27, 2015	 	$	527,540	 	 	$	113,835	 	 	$	641,375	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	
Balance on January 3, 2016	 	$	527,540	 	 	$	117,954	 	 	$	645,494	 	
YTD 2016 Expansion Transactions	 	 	-	 	 	 	22,031	 	 	 	22,031	 	
Asset Exchange Transaction	 	 	5,500	 	 	 	(682	)	 	 	4,818	 	
Measurement period adjustment	 	 	-	 	 	 	1,968	 	 	 	1,968	 	
Balance on October 2, 2016	 	$	533,040	 	 	$	141,271	 	 	$	674,311	 	
 
The Company’s goodwill and franchise rights reside entirely within the Nonalcoholic Beverage segment. The Company performs its annual impairment test of franchise rights and goodwill as of the first day of the fourth quarter. During the first three quarters of 2016, the Company did not experience any triggering events or changes in circumstances indicating the carrying amounts of the Company’s franchise rights or goodwill exceeded fair values.
 
In the second quarter of 2016, the Company recorded $5.5 million in franchise rights for the Lexington Expansion Territory.
 
6.Other Identifiable Intangible Assets
 
Other identifiable intangible assets consisted of the following:
 
 	 	October 2, 2016	 	 	 	
(in thousands)	 	Cost	 	 	Accumulated Amortization	 	 	Total, net	 	 	Useful Lives	
Distribution agreements	 	$	157,555	 	 	$	6,222	 	 	$	151,333	 	 	20-40 years	
Customer lists and other identifiable intangible assets	 	 	13,338	 	 	 	5,264	 	 	 	8,074	 	 	12-20 years	
Total other identifiable intangible assets	 	$	170,893	 	 	$	11,486	 	 	$	159,407	 	 	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
 	 	January 3, 2016	 	 	 	
(in thousands)	 	Cost	 	 	Accumulated Amortization	 	 	Total, net	 	 	Useful Lives	
Distribution agreements	 	$	133,109	 	 	$	3,323	 	 	$	129,786	 	 	20-40 years	
Customer lists and other identifiable intangible assets	 	 	11,338	 	 	 	4,676	 	 	 	6,662	 	 	12-20 years	
Total other identifiable intangible assets	 	$	144,447	 	 	$	7,999	 	 	$	136,448	 	 	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
 	 	September 27, 2015	 	 	 	
(in thousands)	 	Cost	 	 	Accumulated Amortization	 	 	Total, net	 	 	Useful Lives	
Distribution agreements	 	$	99,209	 	 	$	2,791	 	 	$	96,418	 	 	20-40 years	
Customer lists and other identifiable intangible assets	 	 	10,188	 	 	 	4,518	 	 	 	5,670	 	 	12-20 years	
Total other identifiable intangible assets	 	$	109,397	 	 	$	7,309	 	 	$	102,088	 	 	 	

17

 
Other identifiable intangible assets acquired as a result of Expansion Transactions completed during the first three quarters of 2016 and the first three quarters of 2015 consisted of the following:
 
(in thousands)	 	Total YTD 2016
Expansion
Transactions	 	 	Total 2015
Expansion Transactions
(acquired through
September 27, 2015)	 	
Distribution agreements	 	$	22,750	 	 	$	33,400	 	
Customer lists	 	 	2,000	 	 	 	2,700	 	
Total acquired other identifiable intangible assets	 	$	24,750	 	 	$	36,100	 	
 
7.Other Accrued Liabilities
 
Other accrued liabilities consisted of the following:
 
(in thousands)	 	October 2, 2016	 	 	January 3, 2016	 	 	September 27, 2015	 	
Accrued marketing costs	 	$	28,794	 	 	$	24,959	 	 	$	19,359	 	
Accrued insurance costs	 	 	27,711	 	 	 	24,353	 	 	 	22,795	 	
Employee and retiree benefit plan accruals	 	 	22,527	 	 	 	19,155	 	 	 	19,599	 	
Checks and transfers yet to be presented for payment from zero balance cash accounts	 	 	18,129	 	 	 	8,980	 	 	 	10,074	 	
Current portion of acquisition related contingent consideration	 	 	12,298	 	 	 	7,902	 	 	 	5,744	 	
Accrued taxes (other than income taxes)	 	 	4,864	 	 	 	1,721	 	 	 	3,988	 	
Commodity hedges mark-to-market accrual	 	 	-	 	 	 	3,442	 	 	 	1,918	 	
All other accrued liabilities	 	 	18,106	 	 	 	13,656	 	 	 	9,621	 	
Total other accrued liabilities	 	$	132,429	 	 	$	104,168	 	 	$	93,098	 	
 
8.Debt
 
Following is a summary of the Company’s debt:

(in thousands)	 	Maturity	 	Interest
Rate	 	 	Interest
Paid	 	October 2,
2016	 	 	January 3,
2016	 	 	September 27,
2015	 	
Revolving credit facility	 	2019	 	Variable	 	 	Varies	 	$	65,000	 	 	$	-	 	 	$	275,000	 	
Senior Notes	 	2016	 	 	5.00%	 	 	Semi-annually	 	 	-	 	 	 	164,757	 	 	 	164,757	 	
Senior Notes	 	2019	 	 	7.00%	 	 	Semi-annually	 	 	110,000	 	 	 	110,000	 	 	 	110,000	 	
Senior Notes	 	2025	 	 	3.80%	 	 	Semi-annually	 	 	350,000	 	 	 	350,000	 	 	 	-	 	
Term Loan	 	2021	 	Variable	 	 	Varies	 	 	300,000	 	 	 	-	 	 	 	-	 	
Unamortized discount on Senior Notes	 	2019	 	 	 	 	 	 	 	 	(627	)	 	 	(792	)	 	 	(845	)	
Unamortized discount on Senior Notes	 	2025	 	 	 	 	 	 	 	 	(80	)	 	 	(86	)	 	 	-	 	
Debt issuance costs	 	 	 	 	 	 	 	 	 	 	(4,230	)	 	 	(4,251	)	 	 	(1,388	)	
Total debt	 	 	 	 	 	 	 	 	 	 	820,063	 	 	 	619,628	 	 	 	547,524	 	
Less: Current portion of debt	 	 	 	 	 	 	 	 	 	 	-	 	 	 	-	 	 	 	164,757	 	
Long-term debt	 	 	 	 	 	 	 	 	 	$	820,063	 	 	$	619,628	 	 	$	382,767	 	
 
The Company had capital lease obligations of $50.5 million, $55.8 million, and $57.5 million as of October 2, 2016, January 3, 2016, and September 27, 2015, respectively. The Company mitigates its financing risk by using multiple financial institutions and enters into credit arrangements only with institutions with investment grade credit ratings. The Company monitors counterparty credit ratings on an ongoing basis.
 
In October 2014, the Company entered into a $350 million five-year unsecured revolving credit facility (the “Revolving Credit Facility”). In April 2015, the Company exercised the accordion feature of the Revolving Credit Facility, thereby increasing the aggregate availability by $100 million to $450 million. The Revolving Credit Facility has a scheduled maturity date of October 16, 2019 and up to $50 million is available for the issuance of letters of credit. Borrowings under the Revolving Credit Facility bear interest at a floating base rate or a floating Eurodollar rate plus an applicable margin, dependent on the Company’s credit rating 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 includes two financial covenants:
 
18

 
a cash flow/fixed charges ratio and a funded indebtedness/cash flow ratio, each as defined in the agreement. The Company was in compliance with these covenants at October 2, 2016. These covenants do not currently, and the Company does not anticipate they will, restrict its liquidity or capital resources.
 
In November 2015, the Company issued $350 million of unsecured 3.8% Senior Notes due 2025. The notes were issued at 99.975% of par, which resulted in a discount on the notes of approximately $0.1 million. Total debt issuance costs for these notes totaled $3.2 million. The proceeds plus cash on hand were used to repay outstanding borrowings under the Revolving Credit Facility. The Company refinanced its $100 million of senior notes, which matured in April 2015, with borrowings under the Company’s Revolving Credit Facility.
 
On June 7, 2016, the Company entered into a term loan agreement for a senior unsecured term loan facility (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, dependent on the Company’s credit rating, at the Company’s option. The Term Loan Facility includes two financial covenants:  a consolidated cash flow/fixed charges ratio and a consolidated funded indebtedness/cash flow ratio, each as defined in the agreement. The Company was in compliance with these covenants as of October 2, 2016. These covenants do not currently, and the Company does not anticipate they will, restrict its liquidity or capital resources. The Company used $210 million of the proceeds from the Term Loan Facility to repay outstanding indebtedness under the Revolving Credit Facility. The Company then used the remaining proceeds, as well as borrowings under the Revolving Credit Facility, to repay the $164.8 million of Senior Notes that matured on June 15, 2016.
 
9.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 balance sheets. These derivative instruments are not designated as hedging instruments under GAAP and are used as “economic hedges” to manage 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 statements of cash flows.
 
The Company uses several different financial institutions for commodity derivative instruments to minimize the concentration of credit risk. While the Company is 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 statements of operations.
 
 	 	 	 	Third Quarter	 	 	First Three Quarters	 	
(in thousands)	 	Classification of Gain (Loss)	 	2016	 	 	2015	 	 	2016	 	 	2015	 	
Commodity hedges	 	Cost of sales	 	$	401	 	 	$	(1,438	)	 	$	2,695	 	 	$	(2,118	)	
Commodity hedges	 	Selling, delivery and administrative expenses	 	 	(13	)	 	 	(692	)	 	 	1,503	 	 	 	(118	)	
Total	 	 	 	$	388	 	 	$	(2,130	)	 	$	4,198	 	 	$	(2,236	)	
 
The following table summarizes the fair values and classification in the consolidated balance sheets of derivative instruments held by the Company:
 
(in thousands)	 	Balance Sheet Classification	 	October 2,
2016	 	 	January 3,
2016	 	 	September 27,
2015	 	
Assets:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Commodity hedges at fair market value	 	Prepaid expenses and other current assets	 	$	455	 	 	$	-	 	 	$	-	 	
Commodity hedges at fair market value	 	Other assets	 	 	303	 	 	 	3	 	 	 	39	 	
Total assets	 	 	 	$	758	 	 	$	3	 	 	$	39	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Liabilities:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Commodity hedges at fair market value	 	Other accrued liabilities	 	$	-	 	 	$	3,442	 	 	$	1,918	 	
Commodity hedges at fair market value	 	Other liabilities	 	 	-	 	 	 	-	 	 	 	357	 	
Total liabilities	 	 	 	$	-	 	 	$	3,442	 	 	$	2,275	 	
 
19

 
 
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 balance sheet and the net amounts of derivative liabilities are recognized in other accrued liabilities or other liabilities in the consolidated balance sheets. The following table summarizes the Company’s gross derivative assets and gross derivative liabilities in the consolidated balance sheets:
 
(in thousands)	 	October 2,
2016	 	 	January 3,
2016	 	 	September 27,
2015	 	
Gross derivative assets	 	$	1,096	 	 	$	222	 	 	$	779	 	
Gross derivative liabilities	 	 	338	 	 	 	3,661	 	 	 	3,015	 	
 
The following table summarizes the Company’s outstanding commodity derivative agreements:
 
(in thousands)	 	October 2,
2016	 	 	January 3,
2016	 	 	September 27,
2015	 	
Notional amount of outstanding commodity derivative agreements	 	$	26,207	 	 	$	64,884	 	 	$	75,907	 	
Latest maturity date of outstanding commodity derivative agreements	 	December 2017	 	 	December 2017	 	 	December 2016	 	
 
10.Fair Value of Financial Instruments
 
The following methods and assumptions were used by the Company in estimating the fair values of its financial instruments:
 
Instrument	 	Method and Assumptions	
Cash and Cash Equivalents, Accounts Receivable and Accounts Payable	 	The fair values of cash and cash equivalents, accounts receivable and accounts payable approximate carrying values due to the short maturity of these items.	
Public Debt Securities	 	The fair values of the Company’s public debt securities are based on estimated current market prices.	
Non-Public Variable Rate Debt	 	The carrying amounts of the Company’s variable rate borrowings approximate their fair values due to variable interest rates with short reset periods.	
Deferred Compensation Plan Assets/Liabilities	 	The fair values of deferred compensation plan assets and liabilities, which are held in mutual funds, are based upon the quoted market value of the securities held within the mutual funds.	
Acquisition Related Contingent Consideration	 	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.	
Derivative Financial Instruments	 	The fair values for 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. 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.	
 
GAAP requires that assets and liabilities carried at fair value 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.	

20

 
The following table summarizes, 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:
 
 	 	October 2, 2016	 	
 	 	Carrying	 	 	Total	 	 	Fair Value	 	 	Fair Value	 	 	Fair Value	 	
(in thousands)	 	Amount	 	 	Fair Value	 	 	Level 1	 	 	Level 2	 	 	Level 3	 	
Assets:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Deferred compensation plan assets	 	$	23,891	 	 	$	23,891	 	 	$	23,891	 	 	$	-	 	 	$	-	 	
Commodity hedging agreements	 	 	758	 	 	 	758	 	 	 	-	 	 	 	758	 	 	 	-	 	
Liabilities:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Deferred compensation plan liabilities	 	 	23,891	 	 	 	23,891	 	 	 	23,891	 	 	 	-	 	 	 	-	 	
Public debt securities	 	 	455,885	 	 	 	497,500	 	 	 	-	 	 	 	497,500	 	 	 	-	 	
Non-public variable rate debt	 	 	364,178	 	 	 	365,000	 	 	 	-	 	 	 	365,000	 	 	 	-	 	
Acquisition related contingent consideration	 	 	218,408	 	 	 	218,408	 	 	 	-	 	 	 	-	 	 	 	218,408	 	
 
 	 	January 3, 2016	 	
 	 	Carrying	 	 	Total	 	 	Fair Value	 	 	Fair Value	 	 	Fair Value	 	
(in thousands)	 	Amount	 	 	Fair Value	 	 	Level 1	 	 	Level 2	 	 	Level 3	 	
Assets:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Deferred compensation plan assets	 	$	20,755	 	 	$	20,755	 	 	$	20,755	 	 	$	-	 	 	$	-	 	
Commodity hedging agreements	 	 	3	 	 	 	3	 	 	 	-	 	 	 	3	 	 	 	-	 	
Liabilities:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Deferred compensation plan liabilities	 	 	20,755	 	 	 	20,755	 	 	 	20,755	 	 	 	-	 	 	 	-	 	
Commodity hedging agreements	 	 	3,442	 	 	 	3,442	 	 	 	-	 	 	 	3,442	 	 	 	-	 	
Public debt securities	 	 	619,628	 	 	 	645,400	 	 	 	-	 	 	 	645,400	 	 	 	-	 	
Acquisition related contingent consideration	 	 	136,570	 	 	 	136,570	 	 	 	-	 	 	 	-	 	 	 	136,570	 	
 
 	 	September 27, 2015	 	
 	 	Carrying	 	 	Total	 	 	Fair Value	 	 	Fair Value	 	 	Fair Value	 	
(in thousands)	 	Amount	 	 	Fair Value	 	 	Level 1	 	 	Level 2	 	 	Level 3	 	
Assets:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Deferred compensation plan assets	 	$	19,660	 	 	$	19,660	 	 	$	19,660	 	 	$	-	 	 	$	-	 	
Commodity hedging agreements	 	 	39	 	 	 	39	 	 	 	-	 	 	 	39	 	 	 	-	 	
Liabilities:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Deferred compensation plan liabilities	 	 	19,660	 	 	 	19,660	 	 	 	19,660	 	 	 	-	 	 	 	-	 	
Commodity hedging agreements	 	 	2,275	 	 	 	2,275	 	 	 	-	 	 	 	2,275	 	 	 	-	 	
Public debt securities	 	 	272,524	 	 	 	294,200	 	 	 	-	 	 	 	294,200	 	 	 	-	 	
Non-public variable rate debt	 	 	275,000	 	 	 	275,000	 	 	 	-	 	 	 	275,000	 	 	 	-	 	
Acquisition related contingent consideration	 	 	93,064	 	 	 	93,064	 	 	 	-	 	 	 	-	 	 	 	93,064	 	
 
The Company maintains a non-qualified deferred compensation plan for certain executives and other highly compensated employees. The investment assets are held in mutual funds. The fair value of the mutual funds is based on the quoted market value of the securities held within the funds (Level 1). The related deferred compensation liability represents the fair value of the investment assets.
 
The fair values of the Company’s commodity hedging agreements are based upon rates from public commodity exchanges that are observable and quoted periodically over the full term of the agreement and are considered Level 2 items.
 
The fair value estimates of the Company’s debt are classified as Level 2. Public and non-public debt is valued using quoted market prices of the debt or debt with similar characteristics.
 
Under the CBAs the Company entered into in 2016, 2015 and 2014, the Company makes a quarterly sub-bottling payment 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 acquired territories. This 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 territory expansion to fair value by discounting future expected sub-bottling payments required under the CBAs using the Company’s estimated WACC. These
 
21

 
future expected sub-bottling payments extend through the life of the related distribution assets acquired in each expansion 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 CBAs, 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 activity is as follows:
 
 	 	Third Quarter	 	 	First Three Quarters	 	
(in thousands)	 	2016	 	 	2015	 	 	2016	 	 	2015	 	
Opening balance - Level 3 liability	 	$	228,768	 	 	$	94,068	 	 	$	136,570	 	 	$	46,850	 	
Increase due to acquisitions	 	 	-	 	 	 	-	 	 	 	68,039	 	 	 	50,312	 	
Decrease due to measurement period adjustments	 	 	-	 	 	 	(3,371	)	 	 	-	 	 	 	(3,371	)	
Payments/accruals	 	 	(2,995	)	 	 	(1,625	)	 	 	(12,261	)	 	 	(3,730	)	
Fair value adjustment - (income) expense	 	 	(7,365	)	 	 	3,992	 	 	 	26,060	 	 	 	3,003	 	
Ending balance - Level 3 liability	 	$	218,408	 	 	$	93,064	 	 	$	218,408	 	 	$	93,064	 	
 
As of October 2, 2016 and September 27, 2015, the Company has recorded a liability of $218.4 million and $93.1 million, respectively, to reflect the estimated fair value of the contingent consideration related to the future sub-bottling payments. The contingent consideration was valued using a probability weighted discounted cash flow model based on internal forecasts and the WACC derived from market data. The contingent consideration is reassessed and adjusted to fair value each quarter through other income (expense) on the Company’s consolidated statements of operations. During the third quarter of 2016, the Company recorded a favorable fair value adjustment to the contingent consideration liability of $7.4 million. During the third quarter of 2015, the first three quarters of 2016 and the first three quarters of 2015, the Company recorded an unfavorable fair value adjustment to the contingent consideration liability of $4.0 million, $26.1 million and $3.0 million, respectively. All adjustments to fair value were primarily a result of updated projections and changes in the risk-free interest rate.
 
There were no transfers of assets or liabilities between Levels in any period presented.
 
11.Other Liabilities
 
Other liabilities consisted of the following:
 
(in thousands)	 	October 2, 2016	 	 	January 3, 2016	 	 	September 27, 2015	 	
Accruals for executive benefit plans	 	$	121,314	 	 	$	122,077	 	 	$	121,575	 	
Non-current portion of acquisition related contingent consideration	 	 	206,110	 	 	 	128,668	 	 	 	87,319	 	
Other	 	 	16,841	 	 	 	16,345	 	 	 	17,034	 	
Total other liabilities	 	$	344,265	 	 	$	267,090	 	 	$	225,928	 	
 
12.Commitments and Contingencies
 
The Company is a shareholder of South Atlantic Canners, Inc. (“SAC”), a manufacturing cooperative from which it is obligated to purchase 17.5 million cases of finished product on an annual basis through June 2024. The Company is also a shareholder of Southeastern Container (“Southeastern”), a plastic bottle manufacturing cooperative from which it is obligated to purchase at least 80% of its requirements of plastic bottles for certain designated territories. The Company has an equity ownership in each of the entities. Following is a summary of purchases from these manufacturing cooperatives:
 
 	 	Third Quarter	 	 	First Three Quarters	 	
(in thousands)	 	2016	 	 	2015	 	 	2016	 	 	2015	 	
Purchases from SAC	 	$	39,831	 	 	$	38,501	 	 	$	115,563	 	 	$	107,165	 	
Purchases from Southeastern	 	 	20,530	 	 	 	15,180	 	 	 	57,839	 	 	 	47,596	 	
Total purchases from manufacturing cooperatives	 	$	60,361	 	 	$	53,681	 	 	$	173,402	 	 	$	154,761	 	
 
The Company guarantees a portion of SAC’s and Southeastern’s debt, which resulted primarily from the purchase of production equipment and facilities and expires at various dates through 2023. The amounts guaranteed were as follows:

22

 
(in thousands)	 	October 2, 2016	 	 	January 3, 2016	 	 	September 27, 2015	 	
Guaranteed portion of debt - SAC	 	$	23,938	 	 	$	19,057	 	 	$	22,657	 	
Guaranteed portion of debt - Southeastern	 	 	8,587	 	 	 	11,467	 	 	 	10,212	 	
Total guaranteed portion of debt - manufacturing cooperatives	 	$	32,525	 	 	$	30,524	 	 	$	32,869	 	
 
The members of both cooperatives consist solely of Coca‑Cola bottlers. The Company does not anticipate either of these cooperatives will fail to fulfill its commitments. The Company further believes each of these cooperatives 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 guarantees. In the event either of these cooperatives 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 guarantees. The table below summarizes the Company’s maximum exposure under these guarantees if these cooperatives had borrowed up to their aggregate borrowing capacity:
 
 	 	October 2, 2016	 	
(in thousands)	 	South Atlantic
Canners, Inc.	 	 	Southeastern
Container	 	 	Total Manufacturing
Cooperatives	 	
Maximum guaranteed debt	 	$	23,938	 	 	$	25,251	 	 	$	49,189	 	
Equity investments*	 	 	4,102	 	 	 	18,228	 	 	 	22,330	 	
Maximum total exposure, including equity investments	 	$	28,040	 	 	$	43,479	 	 	$	71,519	 	
 
* NOTE:  Recorded in other assets on the Company’s consolidated balance sheets.
 
The Company holds no assets as collateral against the SAC or Southeastern guarantees, the fair value of which is immaterial to the Company’s consolidated financial statements. The Company monitors its investments in SAC and Southeastern 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 or Southeastern has been identified as of October 2, 2016 nor was there any impairment in 2015.
 
The Company has standby letters of credit, primarily related to its property and casualty insurance programs. Letters of credit totaled $29.7 million, $26.9 million and $26.4 million on October 2, 2016, January 3, 2016 and September 27, 2015, respectively.
 
The Company participates in long-term marketing contractual arrangements with certain prestige properties, athletic venues and other locations. The future payments related to these contractual arrangements as of October 2, 2016 amounted to $68.9 million and expire at various dates through 2024.
 
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 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.
 
13.Income Taxes
 
The Company’s effective tax rate, as calculated by dividing income tax expense by income before income taxes, for the first three quarters of 2016 and the first three quarters of 2015 was 35.6% and 34.4%, respectively. The increase in the effective tax rate was driven primarily by an increase in the state tax rate applied to the deferred tax assets and liabilities driven by the Expansion Territories, a decrease to the favorable manufacturing deduction, as a percentage of pre-tax income, caused by the Expansion Territories which do not qualify for the deduction, and lower pre‑tax book income.
 
The Company’s effective tax rate, as calculated by dividing income tax expense by income before income taxes minus net income attributable to noncontrolling interest, for the first three quarters of 2016 and the first three quarters of 2015 was 39.4% and 36.3%, respectively.
 
As of October 2, 2016, January 3, 2016 and September 27, 2015, the Company had $2.6 million, $2.9 million and $2.7 million, respectively, of uncertain tax positions, including accrued interest, 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 any change to have a material impact on the consolidated financial statements.

23

 
Prior tax years beginning in year 2013 remain open to examination by the Internal Revenue Service, and various tax years beginning in year 1999 remain open to examination by certain state tax jurisdictions due to loss carryforwards.
 
During the first quarter of 2016, the Company revalued its existing net deferred tax liabilities for the effects on the state rate applied to deferred taxes which resulted from the YTD 2016 Expansion Transactions. The net impact of this revaluation was an increase to the recorded income tax expense of $0.8 million.
 
During the third quarter of 2016, a state tax legislation target was met that caused a reduction to the corporate tax rate in that state from 4.0% to 3.0%, effective January 1, 2017. This reduction in the state corporate tax rate resulted in a decrease to the Company’s recorded income tax expense of $0.6 million due to a revaluation of the Company’s net deferred tax liabilities.
 
The impact of these two revaluations was a net increase to the recorded income tax expense of $0.2 million during the first three quarters of 2016.
 
During the third quarter of 2016, the Company also reduced its liability for uncertain tax positions by $0.7 million, which resulted in a decrease to income tax expense. This reduction was primarily due to the expiration of the applicable statute of limitations.
 
14.Accumulated Other Comprehensive Loss
 
Accumulated other comprehensive loss 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.
 
A summary of accumulated other comprehensive loss for the third quarter of 2016 and the third quarter of 2015 is as follows:
 
(in thousands)	 	July 3,
2016	 	 	Pre-tax
Activity	 	 	Tax
Effect	 	 	October 2,
2016	 	
Net pension activity:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Actuarial loss	 	$	(67,333	)	 	$	741	 	 	$	(286	)	 	$	(66,878	)	
Prior service costs	 	 	(69	)	 	 	7	 	 	 	(3	)	 	 	(65	)	
Net postretirement benefits activity:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Actuarial loss	 	 	(19,104	)	 	 	587	 	 	 	(226	)	 	 	(18,743	)	
Prior service costs	 	 	4,712	 	 	 	(840	)	 	 	324	 	 	 	4,196	 	
Foreign currency translation adjustment	 	 	(1	)	 	 	4	 	 	 	(1	)	 	 	2	 	
Total	 	$	(81,795	)	 	$	499	 	 	$	(192	)	 	$	(81,488	)	
 
(in thousands)	 	June 28,
2015	 	 	Pre-tax
Activity	 	 	Tax
Effect	 	 	September 27,
2015	 	
Net pension activity:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Actuarial loss	 	$	(73,890	)	 	$	795	 	 	$	(305	)	 	$	(73,400	)	
Prior service costs	 	 	(88	)	 	 	9	 	 	 	(2	)	 	 	(81	)	
Net postretirement benefits activity:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Actuarial loss	 	 	(21,878	)	 	 	717	 	 	 	(275	)	 	 	(21,436	)	
Prior service costs	 	 	6,780	 	 	 	(840	)	 	 	322	 	 	 	6,262	 	
Foreign currency translation adjustment	 	 	(5	)	 	 	-	 	 	 	1	 	 	 	(4	)	
Total	 	$	(89,081	)	 	$	681	 	 	$	(259	)	 	$	(88,659	)	

24

 
A summary of accumulated other comprehensive loss for the first three quarters of 2016 and the first three quarters of 2015 is as follows:
 
(in thousands)	 	January 3,
2016	 	 	Pre-tax
Activity	 	 	Tax
Effect	 	 	October 2,
2016	 	
Net pension activity:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Actuarial loss	 	$	(68,243	)	 	$	2,222	 	 	$	(857	)	 	$	(66,878	)	
Prior service costs	 	 	(78	)	 	 	21	 	 	 	(8	)	 	 	(65	)	
Net postretirement benefits activity:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Actuarial loss	 	 	(19,825	)	 	 	1,762	 	 	 	(680	)	 	 	(18,743	)	
Prior service costs	 	 	5,744	 	 	 	(2,520	)	 	 	972	 	 	 	4,196	 	
Foreign currency translation adjustment	 	 	(5	)	 	 	11	 	 	 	(4	)	 	 	2	 	
Total	 	$	(82,407	)	 	$	1,496	 	 	$	(577	)	 	$	(81,488	)	
 
(in thousands)	 	December 28,
2014	 	 	Pre-tax
Activity	 	 	Tax
Effect	 	 	September 27,
2015	 	
Net pension activity:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Actuarial loss	 	$	(74,867	)	 	$	2,386	 	 	$	(919	)	 	$	(73,400	)	
Prior service costs	 	 	(99	)	 	 	27	 	 	 	(9	)	 	 	(81	)	
Net postretirement benefits activity:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Actuarial loss	 	 	(22,759	)	 	 	2,152	 	 	 	(829	)	 	 	(21,436	)	
Prior service costs	 	 	7,812	 	 	 	(2,520	)	 	 	970	 	 	 	6,262	 	
Foreign currency translation adjustment	 	 	(1	)	 	 	(6	)	 	 	3	 	 	 	(4	)	
Total	 	$	(89,914	)	 	$	2,039	 	 	$	(784	)	 	$	(88,659	)	
 
A summary of the impact on the income statement line items is as follows:
 
 	 	Third Quarter 2016	 	
(in thousands)	 	Net Pension
Activity	 	 	Net Postretirement
Benefits Activity	 	 	Foreign Currency
Translation Adjustment	 	 	Total	 	
Cost of sales	 	$	75	 	 	$	(38	)	 	$	-	 	 	$	37	 	
Selling, delivery & administrative expenses	 	 	673	 	 	 	(215	)	 	 	4	 	 	 	462	 	
Subtotal pre-tax	 	 	748	 	 	 	(253	)	 	 	4	 	 	 	499	 	
Income tax expense	 	 	289	 	 	 	(98	)	 	 	1	 	 	 	192	 	
Total after tax effect	 	$	459	 	 	$	(155	)	 	$	3	 	 	$	307	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
 	 	Third Quarter 2015	 	
(in thousands)	 	Net Pension
Activity	 	 	Net Postretirement
Benefits Activity	 	 	Foreign Currency
Translation Adjustment	 	 	Total	 	
Cost of sales	 	$	88	 	 	$	(17	)	 	$	-	 	 	$	71	 	
Selling, delivery & administrative expenses	 	 	716	 	 	 	(106	)	 	 	-	 	 	 	610	 	
Subtotal pre-tax	 	 	804	 	 	 	(123	)	 	 	-	 	 	 	681	 	
Income tax expense	 	 	307	 	 	 	(47	)	 	 	(1	)	 	 	259	 	
Total after tax effect	 	$	497	 	 	$	(76	)	 	$	1	 	 	$	422	 	

25

 
 	 	First Three Quarters 2016	 	
(in thousands)	 	Net Pension
Activity	 	 	Net Postretirement
Benefits Activity	 	 	Foreign Currency
Translation Adjustment	 	 	Total	 	
Cost of sales	 	$	224	 	 	$	(114	)	 	$	-	 	 	$	110	 	
Selling, delivery & administrative expenses	 	 	2,019	 	 	 	(644	)	 	$	11	 	 	 	1,386	 	
Subtotal pre-tax	 	 	2,243	 	 	 	(758	)	 	 	11	 	 	 	1,496	 	
Income tax expense	 	 	865	 	 	 	(292	)	 	$	4	 	 	 	577	 	
Total after tax effect	 	$	1,378	 	 	$	(466	)	 	$	7	 	 	$	919	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
 	 	First Three Quarters 2015	 	
(in thousands)	 	Net Pension
Activity	 	 	Net Postretirement
Benefits Activity	 	 	Foreign Currency
Translation Adjustment	 	 	Total	 	
Cost of sales	 	$	265	 	 	$	(52	)	 	$	-	 	 	$	213	 	
Selling, delivery & administrative expenses	 	 	2,148	 	 	 	(316	)	 	 	(6	)	 	 	1,826	 	
Subtotal pre-tax	 	 	2,413	 	 	 	(368	)	 	 	(6	)	 	 	2,039	 	
Income tax expense	 	 	928	 	 	 	(141	)	 	 	(3	)	 	 	784	 	
Total after tax effect	 	$	1,485	 	 	$	(227	)	 	$	(3	)	 	$	1,255	 	
 
15.Capital Transactions 
 
On March 8, 2016, and March 3, 2015, the Compensation Committee of the Company’s Board of Directors determined that 40,000 shares of the Company’s Class B Common Stock should be issued in each year pursuant to a performance unit award agreement to J. Frank Harrison, III, in connection with his services in 2015 and 2014, respectively, as Chairman of the Board of Directors and Chief Executive Officer of the Company. As permitted under the terms of the performance unit award agreement, 19,080 of such shares were settled in cash in both 2016 and 2015 to satisfy tax withholding obligations in connection with the vesting of the performance units.
 
Compensation expense for the performance unit award agreement recognized in the first three quarters of 2016 was $4.4 million, which was based upon a Common Stock share price of $148.16 on September 30, 2016. Compensation expense for the performance unit award agreement recognized in the first three quarters of 2015 was $5.7 million, which was based upon a Common Stock share price of $189.13 on September 25, 2015.
 
The increase in the total number of shares outstanding in both the first three quarters of 2016 and the first three quarters of 2015 was due to the issuance of the 20,920 shares of Class B Common Stock related to the performance unit award agreement during the first quarter of each year.
 
16.Benefit Plans
 
Pension Plans
 
All benefits under the primary Company-sponsored pension plan were frozen in 2006 and no benefits have accrued to participants after this date. The Company also sponsors a pension plan for certain employees under collective bargaining agreements. Benefits under the pension plan for collectively bargained employees are determined in accordance with negotiated formulas for the respective participants. Contributions to the plans are based on actuarial determined amounts and are limited to the amounts currently deductible for income tax purposes.
 
The components of net periodic pension cost were as follows:
 
 	 	Third Quarter	 	 	First Three Quarters	 	
(in thousands)	 	2016	 	 	2015	 	 	2016	 	 	2015	 	
Service cost	 	$	28	 	 	$	35	 	 	$	85	 	 	$	105	 	
Interest cost	 	 	3,031	 	 	 	2,974	 	 	 	9,093	 	 	 	8,921	 	
Expected return on plan assets	 	 	(3,458	)	 	 	(3,388	)	 	 	(10,373	)	 	 	(10,162	)	
Recognized net actuarial loss	 	 	741	 	 	 	795	 	 	 	2,222	 	 	 	2,386	 	
Amortization of prior service cost	 	 	7	 	 	 	9	 	 	 	21	 	 	 	27	 	
Net periodic pension cost	 	$	349	 	 	$	425	 	 	$	1,048	 	 	$	1,277	 	

26

 
The Company contributed $11.1 million to the Company-sponsored pension plans during the first three quarters of 2016. The Company may make additional contributions to the two Company-sponsored pension plans of up to $1.0 million during the fourth quarter of 2016.
 
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 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:
 
 	 	Third Quarter	 	 	First Three Quarters	 	
(in thousands)	 	2016	 	 	2015	 	 	2016	 	 	2015	 	
Service cost	 	$	350	 	 	$	325	 	 	$	1,050	 	 	$	975	 	
Interest cost	 	 	778	 	 	 	708	 	 	 	2,333	 	 	 	2,123	 	
Recognized net actuarial loss	 	 	587	 	 	 	717	 	 	 	1,762	 	 	 	2,152	 	
Amortization of prior service cost	 	 	(840	)	 	 	(840	)	 	 	(2,520	)	 	 	(2,520	)	
Net periodic postretirement benefit cost	 	$	875	 	 	$	910	 	 	$	2,625	 	 	$	2,730	 	
 
Multi-Employer Benefits
 
Certain employees of the Company participate in a multi-employer pension plan, the Employers-Teamsters Local Union Nos. 175 and 505 Pension Fund (the “Plan”), to which the Company makes monthly contributions on behalf of such employees. The Plan was certified by the Plan’s actuary as being in “critical” status for the plan year beginning January 1, 2013. As a result, the Plan adopted a “Rehabilitation Plan” effective January 1, 2015. The Company agreed and incorporated such agreement in the renewal of the collective bargaining agreement with the union, effective April 28, 2014, to participate in the Rehabilitation Plan. The Company increased its contribution rates to the Plan effective January 2015 with additional increases occurring annually to support the Rehabilitation Plan.
 
There would likely be a withdrawal liability in the event the Company withdraws from its participation in the Plan. The Company’s withdrawal liability was reported by the Plan’s actuary to be approximately $4.5 million. The Company does not currently anticipate withdrawing from the Plan.
 
17.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 secret formulas under which the primary components (either concentrate or syrup) of its soft drink products are manufactured.
 
As of October 2, 2016, The Coca‑Cola Company owned approximately 35% of the Company’s total outstanding Common Stock, representing approximately 5% of the total voting power of the Company’s combined Common Stock and Class B Common Stock. 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. The Harrison family has agreed to vote the shares of the Company’s Class B Common Stock that they control in favor of such designee. The Coca‑Cola Company does not own any shares of Class B Common Stock of the Company. Members of the Harrison family own shares of Common Stock and Class B Common Stock representing approximately 86% of the total voting power of the Company’s combined Common Stock and Class B Common Stock. These members include J. Frank Harrison III, the Chairman of the Board and the Chief Executive Officer of the Company, and trustees of certain trusts established for the benefit of certain relatives of J. Frank Harrison, Jr.

27

 
The following table and the subsequent descriptions summarize the significant transactions between the Company and The Coca‑Cola Company:
 
 	 	Third Quarter	 	 	First Three Quarters	 	
(in thousands)	 	2016	 	 	2015	 	 	2016	 	 	2015	 	
Payments made by the Company to The Coca-Cola Company for:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Concentrate, syrup, sweetener and other purchases	 	$	190,601	 	 	$	128,440	 	 	$	498,825	 	 	$	360,234	 	
Customer marketing programs	 	 	29,716	 	 	 	27,258	 	 	 	79,141	 	 	 	48,931	 	
Cold drink equipment parts	 	 	5,999	 	 	 	4,867	 	 	 	16,390	 	 	 	11,768	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Payments made by The Coca-Cola Company to the Company for:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Marketing funding support payments	 	$	20,097	 	 	$	16,516	 	 	$	54,447	 	 	$	42,195	 	
Fountain delivery and equipment repair fees	 	 	7,628	 	 	 	4,621	 	 	 	20,084	 	 	 	12,562	 	
Presence marketing funding support on the Company’s behalf	 	 	189	 	 	 	1,718	 	 	 	2,006	 	 	 	2,293	 	
Facilitating the distribution of certain brands and packages to other Coca-Cola bottlers	 	 	1,920	 	 	 	1,293	 	 	 	5,243	 	 	 	3,431	 	
 
Coca‑Cola Refreshments USA, Inc. (“CCR”), a wholly-owned subsidiary of The Coca‑Cola Company
 
The Company has a production arrangement with CCR to buy and sell finished products. In addition, the Company transports product for CCR to the Company’s and other Coca‑Cola bottlers’ locations. The following table summarizes purchases and sales under these arrangements between the Company and CCR:
 
 	 	Third Quarter	 	 	First Three Quarters	 	
(in thousands)	 	2016	 	 	2015	 	 	2016	 	 	2015	 	
Purchases from CCR	 	$	69,063	 	 	$	58,888	 	 	$	208,539	 	 	$	154,396	 	
Sales to CCR	 	 	18,388	 	 	 	6,954	 	 	 	50,877	 	 	 	24,241	 	
Sales to CCR for transporting CCR's product	 	 	6,157	 	 	 	4,574	 	 	 	17,693	 	 	 	11,251	 	
 
Prior to the sale of BYB to The Coca‑Cola Company, CCR distributed one of the Company’s brands, Tum-E Yummies. During the third quarter of 2015, the Company sold BYB, the subsidiary that owned and distributed Tum-E Yummies, to The Coca‑Cola Company and recorded a gain of $22.7 million on the sale. Total sales to CCR for Tum-E Yummies were $14.8 million in the first three quarters of 2015. The Company continues to distribute Tum-E Yummies following the sale.
 
As discussed above in Note 2 to the consolidated financial statements, the Company and CCR have entered into and closed the following asset purchase agreements relating to certain territories previously served by CCR’s facilities and equipment located in these territories:
 
Territory	 	Asset Agreement Date	 	Acquisition Closing Date	
Johnson City and Morristown, Tennessee	 	May 7, 2014	 	May 23, 2014	
Knoxville, Tennessee	 	August 28, 2014	 	October 24, 2014	
Cleveland and Cookeville, Tennessee	 	December 5, 2014	 	January 30, 2015	
Louisville, Kentucky and Evansville, Indiana	 	December 17, 2014	 	February 27, 2015	
Paducah and Pikeville, Kentucky	 	February 13, 2015	 	May 1, 2015	
Norfolk, Fredericksburg and Staunton, Virginia and Elizabeth City, North Carolina	 	September 23, 2015	 	October 30, 2015	
Richmond and Yorktown, Virginia and Easton and Salisbury, Maryland	 	September 23, 2015	 	January 29, 2016	
Sandston Regional Manufacturing Facility	 	October 30, 2015	 	January 29, 2016	
Alexandria, Virginia and Capitol Heights and La Plata, Maryland	 	September 23, 2015	 	April 1, 2016	
Baltimore, Hagerstown and Cumberland, Maryland	 	September 23, 2015	 	April 29, 2016	
Silver Spring and Baltimore Regional Manufacturing Facility	 	October 30, 2015	 	April 29, 2016	
 
As part of the distribution territory closings under these asset purchase agreements, the Company signed CBAs which have terms of ten years and are renewable by the Company indefinitely for successive additional terms of ten years each unless earlier terminated as provided therein. Under the CBAs, the Company makes a quarterly sub-bottling payment 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 Expansion Territories. The quarterly sub-bottling payment is based on sales of certain beverages and beverage products sold under
 
28

 
the same trademarks that identify a covered beverage, beverage product or certain cross-licensed brands. As of October 2, 2016, January 3, 2016 and September 27, 2015, the Company had recorded a liability of $218.4 million, $136.6 million and $93.1 million, respectively, to reflect the estimated fair value of the contingent consideration related to the future sub-bottling payments. Payments of $10.5 million and $2.4 million were made to CCR under the CBAs during the first three quarters of 2016 and the first three quarters of 2015, respectively.
 
On October 17, 2014, the Company entered into an asset exchange agreement with CCR, pursuant to which the Company exchanged its facilities and equipment located in Jackson, Tennessee for territory previously served by CCR’s facilities and equipment located in Lexington, Kentucky. This transaction closed on May 1, 2015.
 
As part of the Expansion Transactions, on October 30, 2015, the Company acquired from CCR a “make-ready center” in Annapolis, Maryland for a cash purchase price of $5.4 million, which includes all post-closing adjustments. The Company recorded a bargain purchase gain of $2.0 million on this transaction after applying a deferred tax liability of approximately $1.3 million. The Company uses the make-ready center to deploy and refurbish vending and other sales equipment for use in the marketplace.
 
Coca‑Cola Bottlers’ Sales and Services Company, LLC (“CCBSS”)
 
Along with all other Coca‑Cola bottlers in the United States, including CCR, the Company is a member of CCBSS. CCBSS was 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. CCBSS negotiates the procurement for the majority of the Company’s raw materials, excluding concentrate. The Company pays an administrative fee to CCBSS for its services. Administrative fees paid to CCBSS for its services were $0.6 million in the first three quarters of 2016 and $0.5 million in the first three quarters of 2015. Amounts due from CCBSS for rebates on raw materials were $7.8 million, $5.9 million and $6.5 million as of October 2, 2016, January 3, 2016, and September 27, 2015, respectively.
 
National Product Supply Group (“NPSG”)
 
The Company, The Coca‑Cola Company and three other Coca‑Cola bottlers, including CCR, who are Regional Producing Bottlers in The Coca‑Cola Company’s national product supply system are parties to a national product supply governance agreement (the “NPSG Governance Agreement”), pursuant to which The Coca‑Cola Company and the Regional Producing Bottlers have established the NPSG and agreed to certain binding 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 Regional Producing Bottler.
 
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. 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. The Company is obligated to pay a certain portion of the costs of operating the NPSG. 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, the Company and each other Regional Producing Bottler will make investments in their respective manufacturing assets and will implement Coca‑Cola system strategic investment opportunities consistent with the NPSG Governance Agreement.
 
CONA Services LLC (“CONA”)
 
The Company is a member of CONA, an entity formed with The Coca‑Cola Company and certain Coca‑Cola bottlers to provide business process and information technology services to its members. Under the CONA limited liability agreement executed January 27, 2016 (as amended or restated from time to time, the “CONA LLC Agreement”), the Company and other members of CONA are required to make capital contributions to CONA if and when approved by CONA’s board of directors, which is comprised of representatives of the members. The Company currently has the right to designate one of the members of CONA’s board of directors and has a percentage interest in CONA of approximately 19%. During the first three quarters of 2016, the Company made $7.2 million of capital contributions to CONA.
 
The Company is a party to a Master Services Agreement (the “Master Services Agreement”) with CONA, 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 North American Coca‑Cola bottlers. Pursuant to the Master Services Agreement, CONA agreed to make available, and authorized the Company to use, the CONA System in connection with the distribution, sale, marketing and promotion of non-alcoholic beverages the Company is authorized to distribute under its comprehensive beverage agreements or any other agreement with The Coca‑Cola Company (the
 
29

 
“Beverages”) in the territories the Company serves (the “Territories”), 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.
 
As part of making the CONA System available to the Company, CONA provides certain business process and information technology services to the Company, including the planning, development, management and operation of the CONA System in connection with the Company’s direct store delivery of products (collectively, the “CONA Services”). In exchange for the Company’s right to use the CONA System and right to receive the CONA Services under the Master Services Agreement, the Company is charged quarterly service fees by CONA based on the number of physical cases of Beverages distributed by the Company during the applicable period in the Territories where the CONA Services have been implemented (the “Service Fees”). Upon the earlier of (i) all members of CONA beginning to use the CONA System in all territories in which they distribute products of The Coca‑Cola Company (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 in any portion of the 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 by all of the members of CONA, subject to certain exceptions. The Company is obligated to pay the Service Fees under the Master Services Agreement even if it is not using the CONA System for all or any portion of its operations in the Territories. During the first three quarters of 2016, the Company incurred CONA Service Fees of $5.2 million.
 
Snyder Production Center (“SPC”)
 
The Company leases the SPC and an adjacent sales facility, which are located in Charlotte, North Carolina, from Harrison Limited Partnership One (“HLP”). HLP 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. Morgan H. Everett, a director of the Company, is a permissible, discretionary beneficiary of the trusts that directly or indirectly own HLP. The SPC lease expires on December 31, 2020. The principal balance outstanding under this capital lease as of October 2, 2016, January 3, 2016, and September 27, 2015, was $15.4 million $17.5 million and $18.1 million, respectively. Rental payments related to this lease were $3.0 million in the first three quarters of 2016 and $2.9 million in the first three quarters of 2015.
 
Company Headquarters
 
The Company leases its headquarters office facility and an adjacent office facility from Beacon Investment Corporation (“Beacon”). The lease expires on December 31, 2021. J. Frank Harrison, III is Beacon’s majority shareholder and Morgan H. Everett, his daughter, a Vice President and an Executive Officer of the Company and a member of the Company’s Board of Directors, is a minority shareholder. The principal balance outstanding under this capital lease as of October 2, 2016, January 3, 2016, and September 27, 2015, was $16.2 million, $18.1 million and $18.8 million, respectively. Rental payments related to this lease were $3.2 million in both the first three quarters of 2016 and the first three quarters of 2015.

30

 
18.Net Income Per Share
 
The following table sets forth the computation of basic net income per share and diluted net income per share under the two-class method:
 
 	 	Third Quarter	 	 	First Three Quarters	 	
(in thousands, except per share data)	 	2016	 	 	2015	 	 	2016	 	 	2015	 	
Numerator for basic and diluted net income per Common Stock and Class B Common Stock share:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Net income attributable to Coca-Cola Bottling Co. Consolidated	 	$	23,142	 	 	$	25,553	 	 	$	28,753	 	 	$	54,711	 	
Less dividends:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Common Stock	 	 	1,785	 	 	 	1,785	 	 	 	5,356	 	 	 	5,356	 	
Class B Common Stock	 	 	543	 	 	 	538	 	 	 	1,624	 	 	 	1,608	 	
Total undistributed earnings	 	$	20,814	 	 	$	23,230	 	 	$	21,773	 	 	$	47,747	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Common Stock undistributed earnings – basic	 	$	15,960	 	 	$	17,853	 	 	$	16,704	 	 	$	36,714	 	
Class B Common Stock undistributed earnings – basic	 	 	4,854	 	 	 	5,377	 	 	 	5,069	 	 	 	11,033	 	
Total undistributed earnings – basic	 	$	20,814	 	 	$	23,230	 	 	$	21,773	 	 	$	47,747	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Common Stock undistributed earnings – diluted	 	$	15,891	 	 	$	17,776	 	 	$	16,633	 	 	$	36,556	 	
Class B Common Stock undistributed earnings – diluted	 	 	4,923	 	 	 	5,454	 	 	 	5,140	 	 	 	11,191	 	
Total undistributed earnings – diluted	 	$	20,814	 	 	$	23,230	 	 	$	21,773	 	 	$	47,747	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Numerator for basic net income per Common Stock share:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Dividends on Common Stock	 	$	1,785	 	 	$	1,785	 	 	$	5,356	 	 	$	5,356	 	
Common Stock undistributed earnings – basic	 	 	15,960	 	 	 	17,853	 	 	 	16,704	 	 	 	36,714	 	
Numerator for basic net income per Common Stock share	 	$	17,745	 	 	$	19,638	 	 	$	22,060	 	 	$	42,070	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Numerator for basic net income per Class B Common Stock share:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Dividends on Class B Common Stock	 	$	543	 	 	$	538	 	 	$	1,624	 	 	$	1,608	 	
Class B Common Stock undistributed earnings – basic	 	 	4,854	 	 	 	5,377	 	 	 	5,069	 	 	 	11,033	 	
Numerator for basic net income per Class B Common Stock share	 	$	5,397	 	 	$	5,915	 	 	$	6,693	 	 	$	12,641	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Numerator for diluted net income per Common Stock share:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Dividends on Common Stock	 	$	1,785	 	 	$	1,785	 	 	$	5,356	 	 	$	5,356	 	
Dividends on Class B Common Stock assumed converted to Common Stock	 	 	543	 	 	 	538	 	 	 	1,624	 	 	 	1,608	 	
Common Stock undistributed earnings – diluted	 	 	20,814	 	 	 	23,230	 	 	 	21,773	 	 	 	47,747	 	
Numerator for diluted net income per Common Stock share	 	$	23,142	 	 	$	25,553	 	 	$	28,753	 	 	$	54,711	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Numerator for diluted net income per Class B Common Stock share:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Dividends on Class B Common Stock	 	$	543	 	 	$	538	 	 	$	1,624	 	 	$	1,608	 	
Class B Common Stock undistributed earnings – diluted	 	 	4,923	 	 	 	5,454	 	 	 	5,140	 	 	 	11,191	 	
Numerator for diluted net income per Class B Common Stock share	 	$	5,466	 	 	$	5,992	 	 	$	6,764	 	 	$	12,799	 	
 
31

 
 
 	 	Third Quarter	 	 	First Three Quarters	 	
(in thousands, except per share data)	 	2016	 	 	2015	 	 	2016	 	 	2015	 	
Denominator for basic net income 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	 	 	2,172	 	 	 	2,151	 	 	 	2,167	 	 	 	2,146	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Denominator for diluted net income 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)	 	 	9,353	 	 	 	9,332	 	 	 	9,348	 	 	 	9,327	 	
Class B Common Stock weighted average shares outstanding – diluted	 	 	2,212	 	 	 	2,191	 	 	 	2,207	 	 	 	2,186	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Basic net income per share:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Common Stock	 	$	2.48	 	 	$	2.75	 	 	$	3.09	 	 	$	5.89	 	
Class B Common Stock	 	$	2.48	 	 	$	2.75	 	 	$	3.09	 	 	$	5.89	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Diluted net income per share:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Common Stock	 	$	2.47	 	 	$	2.74	 	 	$	3.08	 	 	$	5.87	 	
Class B Common Stock	 	$	2.47	 	 	$	2.73	 	 	$	3.07	 	 	$	5.85	 	
 
NOTES TO TABLE
 
(1)	For purposes of the diluted net income 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 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)	Denominator for diluted net income per share for Common Stock and Class B Common Stock includes the dilutive effect of shares relative to the Performance Unit Award.	
 
19.Supplemental Disclosures of Cash Flow Information
 
Changes in current assets and current liabilities affecting cash flows were as follows:
 
 	 	First Three Quarters	 	
(in thousands)	 	2016	 	 	2015	 	
Accounts receivable, trade, net	 	$	(80,728	)	 	$	(54,463	)	
Accounts receivable from The Coca-Cola Company	 	 	(21,215	)	 	 	(19,043	)	
Accounts receivable, other	 	 	(8,447	)	 	 	(8,016	)	
Inventories	 	 	(9,300	)	 	 	(21,097	)	
Prepaid expenses and other current assets	 	 	10,798	 	 	 	6,925	 	
Accounts payable, trade	 	 	39,540	 	 	 	25,239	 	
Accounts payable to The Coca-Cola Company	 	 	44,413	 	 	 	33,474	 	
Other accrued liabilities	 	 	13,485	 	 	 	19,642	 	
Accrued compensation	 	 	(7,433	)	 	 	(1,564	)	
Accrued interest payable	 	 	5,264	 	 	 	2,522	 	
Change in current assets less current liabilities (exclusive of acquisition)	 	$	(13,623	)	 	$	(16,381	)	
 
20.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.

32

 
The Company believes four operating segments exist. Following the sale of BYB during the third quarter of fiscal 2015, two operating segments, Franchised Nonalcoholic Beverages and Internally-Developed Nonalcoholic Beverages (made up entirely of BYB), were aggregated due to their similar economic characteristics as well as the similarity of products, production processes, types of customers, methods of distribution, and nature of the regulatory environment. This combined segment, Nonalcoholic Beverages, represents the vast majority of the Company’s consolidated revenues, operating income, and assets. The remaining three operating segments do not meet the quantitative thresholds for separate reporting, either individually or in the aggregate. As a result, these three operating segments have been combined into an “All Other” reportable segment.
 
The Company’s results for its two reportable segments are as follows:
 
 	 	Third Quarter	 	 	First Three Quarters	 	
(in thousands)	 	2016	 	 	2015	 	 	2016	 	 	2015	 	
Net Sales:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Nonalcoholic Beverages	 	$	826,683	 	 	$	603,042	 	 	$	2,251,491	 	 	$	1,644,332	 	
All Other	 	 	59,530	 	 	 	41,761	 	 	 	163,636	 	 	 	116,269	 	
Eliminations*	 	 	(37,185	)	 	 	(25,997	)	 	 	(100,259	)	 	 	(73,859	)	
Consolidated net sales	 	$	849,028	 	 	$	618,806	 	 	$	2,314,868	 	 	$	1,686,742	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Gross Profit:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Nonalcoholic Beverages	 	$	326,725	 	 	$	236,066	 	 	$	886,384	 	 	$	654,454	 	
All Other	 	 	21,322	 	 	 	16,233	 	 	 	59,707	 	 	 	45,004	 	
Eliminations*	 	 	(20,857	)	 	 	(13,763	)	 	 	(55,296	)	 	 	(39,232	)	
Consolidated gross profit	 	$	327,190	 	 	$	238,536	 	 	$	890,795	 	 	$	660,226	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Operating Income:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Nonalcoholic Beverages	 	$	38,421	 	 	$	26,098	 	 	$	102,267	 	 	$	78,490	 	
All Other	 	 	1,380	 	 	 	1,587	 	 	 	4,671	 	 	 	4,413	 	
Consolidated operating income	 	$	39,801	 	 	$	27,685	 	 	$	106,938	 	 	$	82,903	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Depreciation and Amortization:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Nonalcoholic Beverages	 	$	29,263	 	 	$	19,711	 	 	$	78,469	 	 	$	55,054	 	
All Other	 	 	1,794	 	 	 	1,324	 	 	 	4,917	 	 	 	3,355	 	
Consolidated depreciation and amortization	 	$	31,057	 	 	$	21,035	 	 	$	83,386	 	 	$	58,409	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Capital Expenditures (exclusive of acquisition):	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Nonalcoholic Beverages	 	$	33,675	 	 	$	32,886	 	 	$	94,501	 	 	$	78,364	 	
All Other	 	 	10,989	 	 	 	13,829	 	 	 	24,868	 	 	 	23,303	 	
Consolidated capital expenditures	 	$	44,664	 	 	$	46,715	 	 	$	119,369	 	 	$	101,667	 	
 
(in thousands)	 	October 2, 2016	 	 	January 3, 2016	 	 	September 27, 2015	 	
Total Assets:	 	 	 	 	 	 	 	 	 	 	 	 	
Nonalcoholic Beverages	 	$	2,154,601	 	 	$	1,804,084	 	 	$	1,646,343	 	
All Other	 	 	105,196	 	 	 	75,842	 	 	 	73,695	 	
Eliminations*	 	 	(5,772	)	 	 	(33,361	)	 	 	(10,579	)	
Consolidated total assets	 	$	2,254,025	 	 	$	1,846,565	 	 	$	1,709,459	 	
 
*NOTE: The entire net sales elimination for each year presented represents net sales from the All Other segment to the Nonalcoholic Beverages segment. Sales between these segments are either recognized at fair market value or cost depending on the nature of the transaction.

33

 
Net sales by product category were as follows:
 
 	 	Third Quarter	 	 	First Three Quarters	 	
(in thousands)	 	2016	 	 	2015	 	 	2016	 	 	2015	 	
Bottle/can sales*:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Sparkling beverages (carbonated)	 	$	455,748	 	 	$	333,643	 	 	$	1,272,673	 	 	$	958,036	 	
Still beverages (noncarbonated, including energy products)	 	 	261,508	 	 	 	174,684	 	 	 	674,673	 	 	 	426,657	 	
Total bottle/can sales	 	 	717,256	 	 	 	508,327	 	 	 	1,947,346	 	 	 	1,384,693	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Other sales:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Sales to other Coca-Cola bottlers	 	 	58,683	 	 	 	46,618	 	 	 	169,938	 	 	 	133,024	 	
Post-mix and other	 	 	73,089	 	 	 	63,861	 	 	 	197,584	 	 	 	169,025	 	
Total other sales	 	 	131,772	 	 	 	110,479	 	 	 	367,522	 	 	 	302,049	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Total net sales	 	$	849,028	 	 	$	618,806	 	 	$	2,314,868	 	 	$	1,686,742	 	
 
*NOTE:  During the second quarter of 2016, energy products were moved from the category of sparkling beverages to still beverages, which has been reflected in all periods presented. Total bottle/can sales remain unchanged in prior periods.
 
21.Subsequent Event
 
On October 28, 2016, the Company completed the initial transaction contemplated by the September 2016 Distribution APA by acquiring distribution rights and related assets in the Expansion Territories served by CCR through CCR’s facilities and equipment located in Cincinnati, Dayton, Lima and Portsmouth, Ohio and Louisa, Kentucky. On October 28, 2016, the Company also completed the initial transaction contemplated by the September 2016 Manufacturing APA by acquiring a Regional Manufacturing Facility located in Cincinnati, Ohio. The Company has not completed the preliminary allocation of the purchase price to the individual acquired assets and assumed liabilities for these transactions. The transactions will be accounted for as a business combination under FASB ASC 805.

34

 
Item 2.Management's Discussion and Analysis of Financial Condition and Results of Operations.
 
Introduction
 
The following Management’s Discussion and Analysis of Financial Condition and Results of Operations of Coca‑Cola Bottling Co. Consolidated (the “Company,” “we” and “our”) should be read in conjunction with the Company’s consolidated financial statements and the accompanying notes to the consolidated financial statements.
 
The consolidated financial statements include the consolidated operations of the Company and its majority-owned subsidiaries, including Piedmont Coca‑Cola Bottling Partnership (“Piedmont”), for the 13-week periods ended October 2, 2016, and September 27, 2015, and the 39‑week periods ended October 2, 2016, and September 27, 2015. The noncontrolling interest primarily consists of The Coca‑Cola Company’s interest in Piedmont, which was 22.7% for all periods presented.
 
Expansion Transactions with The Coca‑Cola Company
 
As part of The Coca‑Cola Company’s plans to refranchise its North American bottling territories, the Company has engaged in a series of transactions since April 2013 with The Coca‑Cola Company and Coca‑Cola Refreshments USA, Inc. (“CCR”), a wholly-owned subsidiary of The Coca‑Cola Company, to significantly expand the Company’s distribution and manufacturing operations. This expansion includes acquisition of the rights to serve additional distribution territories previously served by CCR (the “Expansion Territories”) and of related distribution assets (the “Distribution Territory Expansion Transactions”), as well as the acquisition of regional manufacturing facilities (“Regional Manufacturing Facilities”) and related manufacturing assets previously owned by CCR (the “Manufacturing Facility Expansion Transactions” and, together with the Distribution Territory Expansion Transactions, the “Expansion Transactions”).
 
Distribution Territory Expansion Transactions
 
In April 2013, the Company entered into a non-binding letter of intent with The Coca‑Cola Company to acquire Expansion Territories in parts of Tennessee, Kentucky and Indiana, all of which were acquired by 2015.
 
In May 2015, the Company completed an exchange transaction with CCR through which the Company acquired certain assets and rights for territory in Lexington, Kentucky from CCR and transferred certain assets and rights for territory in Jackson, Tennessee to CCR. The assets exchanged relate to the marketing, promotion, distribution and sale of Coca‑Cola and other beverage products in each territory, including the rights to produce such beverages in each territory included in the exchange.
 
In May 2015, the Company also entered into a second non-binding letter of intent (the “May 2015 LOI”) with The Coca‑Cola Company to acquire Expansion Territories in Baltimore, Maryland; Alexandria, Norfolk and Richmond, Virginia; the District of Columbia; Cincinnati, Columbus and Dayton, Ohio; and Indianapolis, Indiana. Pursuant to the May 2015 LOI, CCR would:
 
 	(i)	Grant the Company in two phases certain exclusive rights for the distribution, promotion, marketing and sale of The Coca‑Cola Company-owned and licensed products in additional territories served by CCR; and	

 	(ii)	Sell the Company certain assets that included rights to distribute those cross-licensed brands distributed in the territories by CCR as well as the assets used by CCR in the distribution of the cross-licensed brands and The Coca‑Cola Company brands.	
 
The first phase of the additional Distribution Territory Expansion Transactions contemplated by the May 2015 LOI was agreed upon in an asset purchase agreement entered into by the Company and CCR in September 2015 (the “September 2015 APA”). The September 2015 APA included Expansion Territory in: (i) eastern and northern Virginia, (ii) the entire state of Maryland, (iii) the District of Columbia, and (iv) parts of Delaware, North Carolina, Pennsylvania and West Virginia, and was completed by the second quarter of 2016. Following is a summary of key closing dates for the transactions covered by the September 2015 APA:
 
 	•	October 30, 2015 – The first closing under the September 2015 APA occurred for territories served by distribution facilities in Norfolk, Fredericksburg and Staunton, Virginia and Elizabeth City, North Carolina.	

 	•	January 29, 2016 – The second closing under the September 2015 APA occurred for territories served by distribution facilities in Easton and Salisbury, Maryland and Richmond and Yorktown, Virginia.	

 	•	April 1, 2016 – The third closing under the September 2015 APA occurred for territories served by distribution facilities in Capitol Heights and La Plata, Maryland and Alexandria, Virginia.	

 	•	April 29, 2016 – The final closing under the September 2015 APA occurred for territories served by distribution facilities in Baltimore, Cumberland and Hagerstown, Maryland.	

35

 
On September 1, 2016, the Company and CCR entered into an asset purchase agreement (the “September 2016 Distribution APA”) for the second phase of the additional distribution territory contemplated by the May 2015 LOI and for a portion of the additional distribution territory contemplated by the CCR June 2016 LOI, including territories located in (i) central and southern Ohio, (ii) northern Kentucky, (iii) large portions of Indiana and (iv) parts of Illinois and West Virginia that are currently served by CCR.
 
At each of the closings under the September 2015 APA, the Company entered into a comprehensive beverage agreement with CCR in substantially the same form as the form of comprehensive beverage agreement currently in effect in the territories acquired in the earlier Distribution Territory Expansion Transactions (the “Initial CBA”) which requires the Company to make a quarterly sub-bottling payment to CCR on a continuing basis for the grant of exclusive rights to distribute, promote, market and sell the Covered Beverages and Related Products (as defined in the Initial CBA) in the applicable territories.
 
Manufacturing Facility Expansion Transactions
 
The May 2015 LOI contemplated, among other things, that The Coca‑Cola Company would work collaboratively with the Company and certain other expanding participating bottlers in the U.S. to implement a national product supply system. As a result of subsequent discussions with The Coca‑Cola Company, in September 2015, the Company and The Coca‑Cola Company entered into a non-binding letter of intent (the “September 2016 LOI”) pursuant to which CCR would sell six Regional Manufacturing Facilities and related manufacturing assets (collectively, the “Manufacturing Assets”) to the Company as the Company becomes a regional producing bottler (“Regional Producing Bottler”) in the national product supply system. Similar to, and as an integral part of, the Distribution Territory Expansion Transactions described in the May 2015 LOI, the sale of the Manufacturing Assets by CCR to the Company would be accomplished in two phases:  (i) the first phase would include three Regional Manufacturing Facilities located in Sandston, Virginia; Silver Spring, Maryland; and Baltimore, Maryland and (ii) the second phase would include three Regional Manufacturing Facilities located in Indianapolis, Indiana; Portland Indiana; and Cincinnati, Ohio.
 
On October 30, 2015, the Company and CCR entered into an asset purchase agreement (the “October 2015 APA”) for the first phase of the Regional Manufacturing Facilities acquisitions contemplated by the September 2015 LOI, including Regional Manufacturing Facilities located in Sandston, Virginia; Silver Spring, Maryland; and Baltimore, Maryland. Following is a summary of key closing dates for the transactions covered by the October 2015 APA:
 
 	o	January 29, 2016 – The first closing under the October 2015 APA occurred for the Sandston, Virginia facility.	

 	o	April 29, 2016 – The interim and final closings under the October 2015 APA occurred for the acquisition of Regional Manufacturing Facilities located in Silver Spring, Maryland and Baltimore, Maryland.	
 
On September 1, 2016, the Company and CCR entered into an asset purchase agreement (the “September 2016 Manufacturing APA”) for the second phase of the Regional Manufacturing Facility acquisitions contemplated by the September 2015 LOI which included Regional Manufacturing Facilities located in Indianapolis, Indiana; Portland, Indiana; and Cincinnati, Ohio.
 
The rights for the manufacture, production and packaging of specified beverages at the Regional Manufacturing Facilities acquired by the Company have been granted by The Coca‑Cola Company to the Company pursuant to an initial regional manufacturing agreement in the form disclosed in the Company’s Current Report on Form 8‑K filed with the Securities and Exchange Commission on May 5, 2016 (the “Initial RMA”). Pursuant to its terms, the Initial RMA will be amended, restated and converted into a final form of regional manufacturing agreement (the “Final RMA”) concurrent with the conversion of the Company’s Bottling Agreements (as defined below) to the Final CBA as described in the description of the Territory Conversion Agreement (defined and described below).
 
Under the Final RMA, the Company’s aggregate business directly and primarily related to the manufacture of Authorized Covered Beverages, permitted cross-licensed brands and other beverages and beverage products for The Coca‑Cola Company will be subject to the same agreed upon sale process provisions included in the Final CBA as described below, which include the need to obtain The Coca‑Cola Company’s prior approval of a potential purchaser of such manufacturing business. The Coca‑Cola Company will also have the right to terminate the Final RMA in the event of an uncured default by the Company.

36

 
The net cash purchase price for each of the Expansion Transactions completed as of October 2, 2016 is as follows:
 
Expansion Territories / Regional Manufacturing Facilities	 	Acquisition / Exchange Date	 	Net Cash
Purchase Price
(In Millions)	
Johnson City and Morristown, Tennessee	 	May 23, 2014	 	$	12.2	 	 	
Knoxville, Tennessee	 	October 24, 2014	 	 	30.9	 	 	
Cleveland and Cookeville, Tennessee	 	January 30, 2015	 	 	13.2	 	 	
Louisville, Kentucky and Evansville, Indiana	 	February 27, 2015	 	 	18.0	 	 	
Paducah and Pikeville, Kentucky	 	May 1, 2015	 	 	7.5	 	*	
Lexington, Kentucky for Jackson, Tennessee Exchange	 	May 1, 2015	 	 	15.3	 	 	
Norfolk, Fredericksburg and Staunton, Virginia and Elizabeth City, North Carolina	 	October 30, 2015	 	 	26.1	 	*	
Annapolis, Maryland Make-Ready Center	 	October 30, 2015	 	 	5.4	 	 	
Easton and Salisbury, Maryland, Richmond and Yorktown, Virginia, and Sandston, Virginia Regional Manufacturing Facility	 	January 29, 2016	 	 	65.7	 	*	
Alexandria, Virginia and Capitol Heights and La Plata, Maryland	 	April 1, 2016	 	 	35.6	 	*	
Baltimore, Hagerstown and Cumberland, Maryland, and Silver Spring and Baltimore, Maryland Regional Manufacturing Facilities	 	April 29, 2016	 	 	69.0	 	*	
 
*NOTE:  These cash purchase price amounts are subject to a final post-closing adjustment and, as a result, may either increase or decrease.
 
The financial results of the YTD 2016 Expansion Transactions and the 2015 Expansion Territories and have been included in the Company’s consolidated financial statements from their respective acquisition dates. These territories contributed the following amounts to the Company’s consolidated statement of operations:
 
 	 	Third Quarter	 	 	First Three Quarters	 	
(in thousands)	 	2016	 	 	2015	 	 	2016	 	 	2015	 	
Net sales	 	$	298,313	 	 	$	84,734	 	 	$	727,874	 	 	$	175,240	 	
Operating income	 	 	2,432	 	 	 	1,297	 	 	 	19,691	 	 	 	5,733	 	
 
2016 Letters of Intent for Additional Expansion Transactions
 
In February 2016, the Company entered into a non-binding letter of intent (the “February 2016 LOI”) with The Coca‑Cola Company to provide exclusive distribution rights for the Company in following major markets: Akron, Elyria, Toledo, Willoughby, and Youngstown County in Ohio. Pursuant to the February 2016 LOI, CCR would:
 
 	(i)	Grant the Company exclusive rights for the distribution, promotion, marketing and sale of The Coca‑Cola Company-owned and -licensed products in additional territories served by CCR in northern Ohio and northern West Virginia;	

 	(ii)	Sell the Company certain assets that included rights to distribute those cross-licensed brands distributed in the territories by CCR as well as the assets used by CCR in the distribution of the cross-licensed brands and The Coca‑Cola Company brands; and	

 	(iii)	Sell to the Company an additional Regional Manufacturing Facility currently owned by CCR located in Twinsburg, Ohio and related Manufacturing Assets.	
 
In June 2016, the Company entered into a non-binding letter of intent (the “CCR June 2016 LOI”) with The Coca‑Cola Company to provide exclusive distribution rights for the Company in the following major markets:  Little Rock, West Memphis and southern Arkansas; Memphis, Tennessee; and Louisa, Kentucky. Pursuant to the CCR June 2016 LOI, CCR would:
 
 	(i)	Grant the Company exclusive rights for the distribution, promotion, marketing and sale of The Coca‑Cola Company-owned and –licensed products in additional territories in northeastern Kentucky and southwestern West Virginia served by CCR’s distribution center in Louisa, Kentucky;	

 	(ii)	Sell the Company certain assets that included rights to distribute those cross-licensed brands distributed in the territories by CCR as well as the assets used by CCR in the distribution of the cross-licensed brands and The Coca‑Cola Company brands; and	

 	(iii)	Transfer exclusive rights and associated distribution assets and working capital for territory in parts of Arkansas, southwestern Tennessee and northwestern Mississippi and two additional Regional Manufacturing Facilities located in Memphis, Tennessee and West Memphis, Arkansas currently owned by CCR in exchange for territory in southern	
 
37

 
 	 	Alabama, southern Mississippi and southern Georgia and a Regional Manufacturing Facility in Mobile, Alabama currently owned by the Company. The exchange includes rights to the distribution, promotion, marketing and sale of The Coca‑Cola Company-owned and –licensed products and certain cross-licensed brands in each territory and related Manufacturing Assets.	
 
In June 2016, the Company entered into a non-binding letter of intent with Coca‑Cola Bottling Company United, Inc. (“United”), an independent bottler that is unrelated to the Company (the “United June 2016 LOI”). Pursuant to this letter of intent, United would transfer exclusive rights and associated distribution assets and working capital in certain territory in and around Spartanburg and Bluffton, South Carolina, currently served by United’s distribution centers located in Spartanburg, South Carolina and Savannah, Georgia, in exchange for certain territory in south-central Tennessee, northwest Alabama and northwest Florida currently served by the Company’s distribution centers located in Florence, Alabama and Panama City, Florida. The exchange includes rights to the distribution, promotion, marketing and sale of The Coca‑Cola Company-owned and –licensed products and certain cross-licensed brands in each territory.
 
The Company is continuing to work towards a definitive agreement or agreements with The Coca‑Cola Company and CCR for the proposed Expansion Transactions described in the February 2016 LOI and the CCR June 2016 LOI. The Company is also continuing to work towards a definitive agreement or agreements with United for the proposed transactions described in the United June 2016 LOI.
 
National Product Supply Governance Agreement (the “NPSG Governance Agreement”)
 
In October 2015, the Company, The Coca‑Cola Company and the other expanding participating bottlers who are considered Regional Producing Bottlers entered into the NPSG Governance Agreement. Pursuant to the NPSG Governance Agreement, The Coca‑Cola Company and the Regional Producing Bottlers have formed a national product supply group (the “NPSG”) and agreed to certain binding 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 Regional Producing Bottler.
 
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. The NPSG Board will make and/or oversee and direct certain key decisions regarding the NPSG, including decisions regarding the management and staffing of the NPSG and the funding for the ongoing operations thereof. 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, the Company and each other Regional Producing Bottler will make investments in their respective manufacturing assets and will implement Coca‑Cola system strategic investment opportunities that are consistent with the NPSG Governance Agreement.
 
Territory Conversion Agreement
 
Concurrent with their execution of the September 2015 APA, the Company, CCR and The Coca‑Cola Company executed a territory conversion agreement (as amended February 8, 2016, the “Territory Conversion Agreement”), which provides that, except as noted below, all the Company’s master bottle contracts, allied bottle contracts, Initial CBAs and other bottling agreements with The Coca‑Cola Company or CCR that authorize the Company to produce and/or distribute the Covered Beverages or Related Products, as defined therein, (collectively, the “Bottling Agreements”) would be amended, restated and converted, upon the occurrence of certain events described below, to a new and final comprehensive beverage agreement (the “Final CBA”).
 
The conversion would include all the Company’s then existing Bottling Agreements in the Expansion Territories and all other territories in the United States where the Company has rights to market, promote, distribute and sell beverage products owned or licensed by The Coca‑Cola Company (the “Legacy Territory”), but would not affect any Bottling Agreements with respect to the greater Lexington, Kentucky territory. At the time of the conversion of the Bottling Agreements for the Legacy Territory to the Final CBA, CCR will pay a fee to the Company in cash, or another mutually agreed form of payment or credit, in an amount equivalent to 0.5 times the EBITDA the Company generates from sales in the Legacy Territory of Beverages (as defined in the Final CBA) either (i) owned by The Coca‑Cola Company or licensed to The Coca‑Cola Company and sublicensed to the Company, or (ii) owned by or licensed to Monster Energy Company (“Monster”) on which the Company pays, and The Coca‑Cola Company receives, a facilitation fee.
 
The Company may elect to cause the conversion of the Bottling Agreements to the Final CBA to occur at any time by giving written notice to The Coca‑Cola Company. Further, now that the transactions contemplated by the September 2015 APA have been consummated, the conversion will occur automatically upon the earliest of (i) the consummation of all remaining transactions described in the September 2016 Distribution APA (the “Subsequent Phase Territory Transactions”), (ii) January 1, 2020, as long as The Coca‑Cola Company has satisfied certain obligations described in the Territory Conversion Agreement regarding its intent to
 
38

 
complete the Subsequent Phase Territory Transactions, or (iii) 30 days following the Company’s (a) termination of good faith negotiations of the Subsequent Phase Territory Transactions on terms similar to the terms for the transactions completed under the September 2015 APA or (b) notification that it no longer wants to pursue the Subsequent Phase Territory Transactions.
 
The Final CBA is similar to the Initial CBA in many respects, but also includes certain modifications and several new business, operational and governance provisions. For example, the Final CBA contains provisions that apply in the event of a potential sale of the Company or its aggregate businesses directly and primarily related to the marketing, promotion, distribution, and sale of Covered Beverages and Related Products (collectively, the “Business”). Under the Final CBA, the Company may only sell the Business to The Coca‑Cola Company or third party buyers approved by The Coca‑Cola Company. The Company annually can obtain a list of such approved third party buyers from The Coca‑Cola Company or, upon receipt of a third party offer to purchase the Business, may seek approval of such buyer by The Coca‑Cola Company. In addition, the Final CBA contains a sale process that would apply if the Company notifies The Coca‑Cola Company that it wishes to sell the Business to The Coca‑Cola Company.
 
In such event, if the Company and The Coca‑Cola Company are unable in good faith to negotiate terms and conditions of a binding purchase and sale agreement, including the purchase price for the Business, then the Company may either withdraw from negotiations with The Coca‑Cola Company or initiate a third-party valuation process described in the Final CBA to determine the purchase price for the Business. Upon such third party’s determination of the purchase price, the Company may decide to continue with its potential sale of the Business to The Coca‑Cola Company. The Coca‑Cola Company would then have the option to (i) purchase the Business for such purchase price pursuant to defined terms and conditions set forth in the Final CBA, including, to the extent not otherwise agreed by the Company and The Coca‑Cola Company, default non-price terms and conditions of the acquisition agreement, or (ii) elect not to purchase the Business, in which case the Final CBA would automatically be amended to, among other things, permit the Company to sell the Business to any third party without obtaining The Coca‑Cola Company’s prior approval of such third party.
 
The Final CBA also includes terms that would apply in the event The Coca‑Cola Company terminates the Final CBA following the Company’s default thereunder. These terms include a requirement that The Coca‑Cola Company acquire the Business upon such termination as well as the purchase price payable to the Company in such sale. The Final CBA specifies the purchase price would be determined in accordance with a third-party valuation process equivalent to that employed if the Company notifies The Coca‑Cola Company that it desires to sell the Business to The Coca‑Cola Company; provided, the purchase price would be 85% of the valuation of the Business determined in the third-party valuation process if the Final CBA is terminated as a result of the Company’s willful misconduct in violating certain obligations in the Final CBA with respect to dealing in other beverage products and other business activities, if a change in control occurs without the consent of The Coca‑Cola Company or if the Company disposes of a majority of the voting power of any subsidiary of the Company that is a party to an agreement regarding the distribution or sale of Covered Beverages or Related Products.
 
Under the Final CBA, the Company will be required to ensure it achieves an equivalent case volume per capita change rate that is not less than one standard deviation below the median of such rates for all U.S. Coca‑Cola bottlers. If the Company fails to comply with the equivalent case volume per capita change rate obligation for two consecutive years, it would have a twelve-month cure period to achieve an equivalent case volume per capita change rate within such standard before it would be considered in breach under the Final CBA and the previously described termination provisions are triggered. The Final CBA also requires the Company to make minimum, ongoing capital expenditures at a specified level.
 
Our Business and the Nonalcoholic Beverage Industry
 
The Company produces, markets and distributes nonalcoholic beverages, primarily products of The Coca‑Cola Company, which include some of the most recognized and popular beverage brands in the world. The Company is the largest independent bottler of products of The Coca‑Cola Company in the United States, distributing these products in 16 states. The Company also distributes several other beverage brands. These product offerings include both sparkling and still beverages. Sparkling beverages are carbonated beverages. Still beverages, including energy products, are noncarbonated beverages such as bottled water, tea, ready to drink coffee, enhanced water, juices and sports drinks. Still beverages have a higher growth trajectory primarily driven by changing customer preferences.
 
The nonalcoholic beverage market is highly competitive. The Company’s competitors include bottlers and distributors of nationally and regionally advertised and marketed products and private label products. In each region in which the Company operates, approximately 90% to 95% of sparkling beverage sales in bottles, cans and other containers are accounted for by the Company and its principal competitors, which in each region includes the local bottler of Pepsi-Cola and, in some regions, the local bottler of Dr Pepper, Royal Crown and/or 7‑Up products. During the first three quarters of 2016, the sparkling beverage category represented approximately 65% of the Company’s bottle/can net sales to retail customers.

39

 
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. The Company believes it is competitive in its territories with respect to each of these methods.
 
Historically, operating results for the third quarter of the fiscal year have not been representative of results for the entire fiscal year. Business seasonality results primarily from higher unit sales of the Company’s products in the second and third quarters versus the first and fourth quarters of the fiscal year. Fixed costs, such as depreciation expense, are not significantly impacted by business seasonality.
 
Net sales by product category were as follows:
 
 	 	Third Quarter	 	 	First Three Quarters	 	
(in thousands)	 	2016	 	 	2015	 	 	2016	 	 	2015	 	
Bottle/can sales*:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Sparkling beverages (carbonated)	 	$	455,748	 	 	$	333,643	 	 	$	1,272,673	 	 	$	958,036	 	
Still beverages (noncarbonated, including energy products)	 	 	261,508	 	 	 	174,684	 	 	 	674,673	 	 	 	426,657	 	
Total bottle/can sales	 	 	717,256	 	 	 	508,327	 	 	 	1,947,346	 	 	 	1,384,693	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Other sales:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Sales to other Coca-Cola bottlers	 	 	58,683	 	 	 	46,618	 	 	 	169,938	 	 	 	133,024	 	
Post-mix and other	 	 	73,089	 	 	 	63,861	 	 	 	197,584	 	 	 	169,025	 	
Total other sales	 	 	131,772	 	 	 	110,479	 	 	 	367,522	 	 	 	302,049	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Total net sales	 	$	849,028	 	 	$	618,806	 	 	$	2,314,868	 	 	$	1,686,742	 	
 
*NOTE: In the second quarter of 2016, energy products were moved from the category of sparkling beverages to still beverages, which has been reflected in all periods presented. Total bottle/can sales remain unchanged in prior periods.
 
Areas of Emphasis
 
Key priorities for the Company include territory and manufacturing expansion, 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. New products and packaging introductions in recent years include Coca‑Cola Life, the 12-ounce sleek can, 253 ml single bottles and multi-packs, 15-pack configuration of 12 oz. cans, the 7.5-ounce sleek can in both singles and multi-packs, Yup milk beverages and Core Power protein drinks.
 
Distribution Cost Management:  Distribution costs represent the costs of transporting finished goods from Company locations to customer outlets. Total distribution costs amounted to $227.7 million in the first three quarters of 2016 and $162.6 million in the first three quarters of 2015. Management of these costs will continue to be a key area of emphasis for the Company.
 
Over the past several years, the Company has focused on converting its distribution system from a conventional routing system to a predictive system. This conversion to a predictive system has allowed the Company to more efficiently handle an increasing number of products.
 
The Company has three primary delivery systems:
 
 	•	bulk delivery for large supermarkets, mass merchandisers and club stores;	

 	•	advanced sales delivery for convenience stores, drug stores, small supermarkets and certain on-premise accounts; and	

 	•	full service delivery for its full service vending customers.	

40

 
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
 
Third Quarter Results
 
Our results of operations for the third quarter of 2016 and the third quarter of 2015 are highlighted in the table below and discussed in the following paragraphs:
 
 	 	Third Quarter	 	 	 	 	 	 	 	 	 	
(in thousands)	 	2016	 	 	2015	 	 	Change	 	 	% Change	 	
Net sales	 	$	849,028	 	 	$	618,806	 	 	$	230,222	 	 	37.2%	 	
Cost of sales	 	 	521,838	 	 	 	380,270	 	 	 	141,568	 	 	 	37.2	 	
Gross profit	 	 	327,190	 	 	 	238,536	 	 	 	88,654	 	 	 	37.2	 	
S,D&A expenses	 	 	287,389	 	 	 	210,851	 	 	 	76,538	 	 	 	36.3	 	
Income from operations	 	 	39,801	 	 	 	27,685	 	 	 	12,116	 	 	 	43.8	 	
Interest expense, net	 	 	8,452	 	 	 	6,686	 	 	 	1,766	 	 	 	26.4	 	
Other income (expense), net	 	 	7,325	 	 	 	(3,992	)	 	 	11,317	 	 	 	(283.5	)	
Gain on sale of business	 	 	-	 	 	 	22,651	 	 	 	(22,651	)	 	 	(100.0	)	
Income before taxes	 	 	38,674	 	 	 	39,658	 	 	 	(984	)	 	 	(2.5	)	
Income tax expense	 	 	13,121	 	 	 	12,099	 	 	 	1,022	 	 	 	8.4	 	
Net income	 	 	25,553	 	 	 	27,559	 	 	 	(2,006	)	 	 	(7.3	)	
Less: Net income attributable to noncontrolling interest	 	 	2,411	 	 	 	2,006	 	 	 	405	 	 	 	20.2	 	
Net income attributable to the Company	 	$	23,142	 	 	$	25,553	 	 	$	(2,411	)	 	(9.4)%	 	
 
Items Impacting Operations and Financial Condition
 
The following items affect the comparability of the financial results:
 
Third Quarter 2016
 
 	•	$298.3 million in net sales and $2.4 million of operating income related to the Expansion Territories and Regional Manufacturing Facilities;	

 	•	$9.8 million of expenses related to acquiring and transitioning Expansion Territories and Regional Manufacturing Facilities; and	

 	•	$7.4 million recorded in other income as a result of a favorable fair value adjustment to the Company’s contingent consideration liability related to the Expansion Territories.	
 
Third Quarter 2015
 
 	•	$84.7 million in net sales and $1.3 million of operating income related to the 2015 Expansion Territories;	

 	•	$22.7 million gain on the sale of BYB Brands, Inc. (“BYB”);	

 	•	$6.9 million of expenses related to acquiring and transitioning new Expansion Territories; and	

 	•	$4.0 million recorded in other expense as a result of an unfavorable fair value adjustment to the Company’s contingent consideration liability related to the Expansion Territories acquired in previous years.	

41

 
Net Sales
 
Net sales increased $230.2 million, or 37.2%, to $849.0 million in the third quarter of 2016, as compared to $618.8 million in the third quarter of 2015. The increase in net sales was principally attributable to the following (in millions):
 
Third Quarter 2016	 	 	Attributable to:	
$	213.6	 	 	Net sales increase related to the 2015 Expansion Territories and the YTD 2016 Expansion Transactions, partially offset by the 2015 comparable sales of the Legacy Territory exchanged for Expansion Territories in 2015	
 	11.8	 	 	2.7% increase in bottle/can sales volume to retail customers in the Legacy Territory and 2014 Expansion Territories, primarily due to an increase in still beverages	
 	6.6	 	 	Increase in external transportation revenue	
 	(5.1	)	 	Decrease in sales of the Company's own brand products, primarily due to the sale of BYB in the third quarter of 2015	
 	3.3	 	 	Other	
$	230.2	 	 	Total increase in net sales	
 
The Company’s bottle/can sales to retail customers accounted for approximately 84% of the Company’s total net sales in the third quarter of 2016, as compared to approximately 82% in the third quarter of 2015. 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 volume generated in each package and the channels in which those packages are sold.
 
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	 	
 	 	Third Quarter	 	 	Sales Volume	 	
Product Category	 	2016	 	 	2015	 	 	Increase	 	
Sparkling beverages	 	 	67.4	%	 	 	69.2	%	 	 	33.3	%	
Still beverages (including energy products)	 	 	32.6	%	 	 	30.8	%	 	 	44.9	%	
Total bottle/can sales volume	 	 	100.0	%	 	 	100.0	%	 	 	36.9	%	
 
Bottle/can volume to retail customers, excluding 2016 and 2015 Expansion Territories, increased 2.7%, which represented a 0.7% increase in sparkling beverages and a 7.2% increase in still beverages in the third quarter of 2016, as compared to the third quarter of 2015. The increase in still beverages was primarily due to an increase in energy beverages as a result of the Company expanding the territories in which it distributes energy drink products packaged and/or marketed by Monster.
 
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 purchase of finished goods.
 
Cost of sales increased $141.6 million, or 37.2%, to $521.8 million in the third quarter of 2016, as compared to $380.3 million in the third quarter of 2015. The increase in cost of sales was principally attributable to the following (in millions):
 
Third Quarter 2016	 	 	Attributable to:	
$	135.7	 	 	Net sales increase related to the 2015 Expansion Territories and the YTD 2016 Expansion Transactions, partially offset by the 2015 comparable sales of the Legacy Territory exchanged for Expansion Territories in 2015	
 	6.8	 	 	2.7% increase in bottle/can sales volume to retail customers in the Legacy Territory, primarily due to an increase in still beverages	
 	5.8	 	 	Increase in external transportation cost of sales	
 	(6.7	)	 	Other	
$	141.6	 	 	Total increase in cost of sales	
 
The following inputs represent a substantial portion of the Company’s total cost of goods sold: (i) sweeteners, (ii) packaging materials, including plastic bottles and aluminum cans, and (iii) finished products purchased from other vendors.
 
42

 
 
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 local territories served by the Company. The Company also benefits from national advertising programs conducted by The Coca‑Cola Company and other beverage companies. Certain of the marketing expenditures by The Coca‑Cola Company and other beverage companies are made pursuant to annual arrangements. Total marketing funding support from The Coca‑Cola Company and other beverage companies, which includes direct payments to the Company and payments to customers for marketing programs, was $27.1 million in the third quarter of 2016, as compared to $20.4 million in the third quarter of 2015.
 
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 expense 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 $76.5 million, or 36.3%, to $287.4 million in the third quarter of 2016, as compared to $210.9 million in the third quarter of 2015. S,D&A expenses as a percentage of net sales decreased to 33.8% in the third quarter of 2016 from 34.1% in the third quarter of 2015. The increase in S,D&A expenses was principally attributable to the following (in millions):
 
Third Quarter 2016	 	 	Attributable to:	
$	39.6	 	 	Increase in employee salaries including bonus and incentives due to normal salary increases and additional personnel added from the Expansion Territories	
 	6.5	 	 	Increase in depreciation and amortization of property, plant and equipment primarily due to depreciation for fleet and vending equipment in the Expansion Territories	
 	18.0	 	 	Other individually immaterial expense increases primarily related to the Expansion Territories	
 	12.4	 	 	Other individually immaterial increases	
$	76.5	 	 	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 are included in S,D&A expenses and totaled $83.1 million in the third quarter of 2016 and $59.4 million in the third quarter of 2015.
 
Interest Expense, Net
 
Interest expense, net increased $1.8 million, or 26.4%, to $8.5 million in the third quarter of 2016, as compared to $6.7 million in the third quarter of 2015. The increase was primarily a result of additional borrowings to finance the territory expansion.
 
Gain on Sale of Business
 
In August 2015, the Company sold all issued and outstanding shares of capital stock of BYB to The Coca-Cola Company. As a result of the sale, the Company recognized a gain of $22.7 million during the third quarter of 2015.
 
Other Income (Expense), Net
 
Other income (expense), net included noncash income of $7.4 million in the third quarter of 2016 and a noncash expense of $4.0 million in the third quarter of 2015 as a result of fair value adjustments of the Company’s contingent consideration liability related to the Expansion Territories. The adjustment was primarily a result of a change in the risk-free interest rates. As the contingent consideration is calculated using 40 years of discounted cash flows, any reductions in contingent consideration due to current payments of the liability are effectively marked to market at the next reporting period, assuming interest rates and future projections remain constant.
 
Each reporting period, the Company adjusts its contingent consideration liability related to the newly-acquired distribution territories to fair value. The fair value is determined by discounting future expected sub-bottling payments required under the CBAs using the Company’s estimated weighted average cost of capital (“WACC”), which is impacted by many factors, including the risk-free interest rate. These future expected sub-bottling payments extend through the life of the related distribution asset acquired in each distribution
 
43

 
territory expansion, which is generally 40 years. In addition, the Company is required to pay quarterly the current portion of the sub-bottling fee. As a result, the fair value of the acquisition related contingent consideration liability is impacted by the Company’s estimated WACC, management’s best estimate of the amounts of sub-bottling payments that will be paid in the future under the CBAs, and current period sub-bottling payments made. Changes in any of these factors, particularly the underlying risk-free interest rate used to estimate the Company’s WACC, could materially impact the fair value of the acquisition-related contingent consideration and consequently the amount of noncash expense (or income) recorded each reporting period.
 
Income Tax Expense
 
The Company’s effective tax rate, calculated by dividing income tax expense by income before income taxes, was 33.9% for the third quarter of 2016 and 30.5% for the third quarter of 2015. The increase in the effective tax rate was driven by a decrease to the favorable manufacturing deduction, as a percentage of pre-tax income, caused by Expansion Territories which do not qualify for the deduction and a decrease to the valuation allowance in the third quarter of 2015 as a result of the sale of BYB.
 
The Company’s effective tax rate, calculated by dividing income tax expense by income before income taxes minus net income attributable to noncontrolling interest, was 36.2% for the third quarter of 2016 and 32.1% for the third quarter of 2015.
 
The Company’s income tax assets and liabilities are subject to adjustment in future periods based on the Company’s ongoing evaluations of such assets and liabilities and new information that becomes available to the Company.
 
Noncontrolling Interest
 
The Company recorded net income attributable to noncontrolling interest of $2.4 million in the third quarter of 2016 and $2.0 million in the third quarter of 2015 related to the portion of Piedmont owned by The Coca‑Cola Company.
 
Year-to-date Results
 
Our results of operations for the first three quarters of 2016 and the first three quarters of 2015 are highlighted in the table below and discussed in the following paragraphs:
 
 	 	First Three Quarters	 	 	 	 	 	 	 	 	 	
(in thousands)	 	2016	 	 	2015	 	 	Change	 	 	% Change	 	
Net sales	 	$	2,314,868	 	 	$	1,686,742	 	 	$	628,126	 	 	37.2%	 	
Cost of sales	 	 	1,424,073	 	 	 	1,026,516	 	 	 	397,557	 	 	 	38.7	 	
Gross profit	 	 	890,795	 	 	 	660,226	 	 	 	230,569	 	 	 	34.9	 	
S,D&A expenses	 	 	783,857	 	 	 	577,323	 	 	 	206,534	 	 	 	35.8	 	
Income from operations	 	 	106,938	 	 	 	82,903	 	 	 	24,035	 	 	 	29.0	 	
Interest expense, net	 	 	27,621	 	 	 	20,751	 	 	 	6,870	 	 	 	33.1	 	
Other income (expense), net	 	 	(26,100	)	 	 	(3,003	)	 	 	(23,097	)	 	 	(769.1	)	
Gain (loss) on exchange of franchise territory	 	 	(692	)	 	 	8,807	 	 	 	(9,499	)	 	 	(107.9	)	
Gain on sale of business	 	 	-	 	 	 	22,651	 	 	 	(22,651	)	 	 	(100.0	)	
Income before taxes	 	 	52,525	 	 	 	90,607	 	 	 	(38,082	)	 	 	(42.0	)	
Income tax expense	 	 	18,681	 	 	 	31,174	 	 	 	(12,493	)	 	 	(40.1	)	
Net income	 	 	33,844	 	 	 	59,433	 	 	 	(25,589	)	 	 	(43.1	)	
Less: Net income attributable to noncontrolling interest	 	 	5,091	 	 	 	4,722	 	 	 	369	 	 	 	7.8	 	
Net income attributable to the Company	 	$	28,753	 	 	$	54,711	 	 	$	(25,958	)	 	(47.4)%	 	
 
Items Impacting Operations and Financial Condition
 
The following items affect the comparability of the financial results:
 
First Three Quarters 2016
 
 	•	$727.9 million in net sales and $19.7 million of operating income related to the Expansion Territories and Regional Manufacturing Facilities;	

 	•	$26.1 million recorded in other expense as a result of an unfavorable fair value adjustment to the Company’s contingent consideration liability related to the Expansion Territories;	

 	•	$23.2 million of expenses related to acquiring and transitioning Expansion Territories and Regional Manufacturing Facilities;	
 
44

 
 	•	$4.2 million pre-tax favorable mark-to-market adjustments related to our commodity hedging program; and	

 	•	$4.0 million of expense related to a charitable contribution.	
 
First Three Quarters 2015
 
 	•	$175.2 million in net sales and $5.7 million of operating income related to the 2015 Expansion Territories;	

 	•	$22.7 million gain on the sale of BYB;	

 	•	$14.2 million of expenses related to acquiring and transitioning new Expansion Territories;	

 	•	$8.8 million gain on the exchange of certain franchise territories and related assets and liabilities; and	

 	•	$3.0 million recorded in other expense as a result of an unfavorable fair value adjustment to the Company’s contingent consideration liability related to the Expansion Territories acquired in previous years.	
 
Net Sales
 
Net sales increased $628.1 million, or 37.2%, to $2.31 billion in the first three quarters of 2016, as compared to $1.69 billion in the first three quarters of 2015. The increase in net sales was principally attributable to the following (in millions):
 
First Three
Quarters 2016	 	 	Attributable to:	
$	543.0	 	 	Net sales increase related to the 2015 Expansion Territories and YTD 2016 Expansion Transactions, partially offset by the 2015 comparable sales of the Legacy Territory exchanged for Expansion Territories in 2015	
 	57.6	 	 	4.7% increase in bottle/can sales volume to retail customer in the Legacy Territory and 2014 Expansion Territories, primarily due to an increase in still beverages	
 	(21.8	)	 	Decrease in sales of the Company's own brand products, primarily due to the sale of BYB in the third quarter of 2015	
 	21.3	 	 	1.7% increase in bottle/cans sales price per unit to retail customers in the Legacy Territory and 2014 Expansion Territories, primarily due to an increase in still beverages	
 	21.0	 	 	Increase in external transportation revenue	
 	7.0	 	 	Other	
$	628.1	 	 	Total increase in net sales	
 
The Company’s bottle/can sales to retail customers accounted for approximately 84% of the Company’s total net sales in the first three quarters of 2016, as compared to approximately 82% in the first three quarters of 2015.
 
Product category sales volume in the first three quarters of 2016 and the first three quarters of 2015 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 Three Quarters	 	 	Sales Volume	 	
Product Category	 	2016	 	 	2015	 	 	Increase	 	
Sparkling beverages	 	 	69.7	%	 	 	72.2	%	 	 	32.8	%	
Still beverages (including energy products)	 	 	30.3	%	 	 	27.8	%	 	 	50.0	%	
Total bottle/can sales volume	 	 	100.0	%	 	 	100.0	%	 	 	37.6	%	
 
Bottle/can volume to retail customers, excluding 2016 and 2015 Expansion Territories, increased 4.7%, which represented a 1.6% increase in sparkling beverages and a 12.9% increase in still beverages in the first three quarters of 2016, as compared to the first three quarters of 2015. The increase in still beverages was primarily due to increases in energy beverages, which was primarily due to the Company expanding the territories in which it distributes Monster products.
 
The Company’s products are sold and distributed through various channels. They include selling directly to retail stores and other outlets such as food markets, institutional accounts and vending machine outlets. During the first three quarters of 2016, approximately 67% of the Company’s bottle/can volume was sold for future consumption, while the remaining bottle/can volume was sold for immediate consumption. All the Company’s beverage sales are to customers in the United States. Following is a summary of volume and sales to the Company’s largest customers:  

45

 
 	 	First Three Quarters	 	
Customer	 	2016	 	 	2015	 	
Wal-Mart Stores, Inc.	 	 	 	 	 	 	 	 	
Approximate percent of Company's total Bottle/can volume	 	 	20	%	 	 	22	%	
Approximate percent of Company's total Net sales	 	 	14	%	 	 	15	%	
 	 	 	 	 	 	 	 	 	
Food Lion, LLC	 	 	 	 	 	 	 	 	
Approximate percent of Company's total Bottle/can volume	 	 	8	%	 	 	7	%	
Approximate percent of Company's total Net sales	 	 	6	%	 	 	5	%	
 
Cost of Sales
 
Cost of sales increased $397.6 million, or 38.7%, to $1.42 billion in the first three quarters of 2016, as compared to $1.03 billion in the first three quarters of 2015. The increase in cost of sales was principally attributable to the following (in million):
 
First Three
Quarters 2016	 	 	Attributable to:	
$	346.8	 	 	Net sales increase related to the 2015 Expansion Territories and the YTD 2016 Expansion Transactions, partially offset by the 2015 comparable sales of the Legacy Territory exchanged for Expansion Territories in 2015	
 	32.9	 	 	4.7% increase in bottle/can sales volume to retail customers in the Legacy Territory and 2014 Expansion Territories, primarily due to an increase in still beverages	
 	21.5	 	 	Increase in raw material costs and increased purchases of finished products	
 	16.7	 	 	Increase in external transportation costs of sales	
 	(11.6	)	 	Decrease in cost of sales of the Company's own brand products primarily due to the sale of BYB during the third quarter of 2015	
 	(11.1	)	 	Increase in marketing funding support received for the Legacy Territory and 2014 Expansion Territories	
 	2.4	 	 	Other	
$	397.6	 	 	Total increase in cost of sales	
 
Total marketing funding support from The Coca‑Cola Company and other beverage companies, which includes direct payments to the Company and payments to customers for marketing programs, was $73.4 million in the first three quarters of 2016, as compared to $52.8 million in the first three quarters of 2015.

46

 
S,D&A Expenses
 
S,D&A expenses increased by $206.5 million, or 35.8%, to $783.9 million in the first three quarters of 2016, as compared to $577.3 million in the first three quarters of 2015. S,D&A expenses as a percentage of net sales decreased to 33.9% in the first three quarters of 2016 from 34.2% in the first three quarters of 2015. The increase in S,D&A expenses was principally attributable to the following (in millions):
 
First Three
Quarters 2016	 	 	Attributable to:	
$	102.4	 	 	Increase in employee salaries including bonus and incentives due to normal salary increases and additional personnel added from the Expansion Territories	
 	17.5	 	 	Increase in depreciation and amortization of property, plant and equipment primarily due to depreciation for fleet and vending equipment in the Expansion Territories	
 	11.4	 	 	Increase in employee benefit costs primarily due to additional medical expense and 401(k) employer matching contributions for employees from the Expansion Territories	
 	9.1	 	 	Increase in employer payroll taxes primarily due to payroll in the Expansion Territories	
 	9.0	 	 	Increase in expenses related to the Company's Expansion Transactions, primarily professional fees related to due diligence	
 	7.0	 	 	Increase in marketing expense primarily due to increased spending for promotional items and media and cold drink sponsorships	
 	5.6	 	 	Increase in vending and fountain parts expense due to the addition of the Expansion Territories	
 	5.1	 	 	Increase in property and casualty insurance expense primarily due to an increase in insurance premiums and insurance claims from the Expansion Territories	
 	4.0	 	 	Charitable contribution made during the first quarter of 2016	
 	18.4	 	 	Other individually immaterial expense increases primarily related to the Expansion Territories	
 	17.0	 	 	Other individually immaterial increases	
$	206.5	 	 	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 are included in S,D&A expenses and totaled $227.7 million in the first three quarters of 2016 and $162.6 million in the first three quarters of 2015.
 
Interest Expense, Net
 
Interest expense, net increased $6.9 million, or 33.1%, to $27.6 million in the first three quarters of 2016, as compared to $20.8 million in the first three quarters of 2015. The increase was primarily a result of additional borrowings to finance the territory expansion.
 
Other Income (Expense), Net
 
Other income (expense), net included a noncash expense of $26.1 million in the first three quarters of 2016 and a noncash expense of $3.0 million in the first three quarters of 2015 as a result of fair value adjustments of the Company’s contingent consideration liability related to the Expansion Territories. The adjustment was primarily a result of a change in the risk-free interest rates. As the contingent consideration is calculated using 40 years of discounted cash flows, any reductions in contingent consideration due to current payments of the liability are effectively marked to market at the next reporting period, assuming interest rates and future projections remain constant.
 
Gain on Exchange of Franchise Territory
 
In May 2015, the Company completed an exchange transaction with CCR through which the Company acquired certain assets and rights for territory in Lexington, Kentucky from CCR in exchange for certain assets and rights for territory in Jackson, Tennessee. As a result of this transaction, an $8.8 million gain was recorded during the second quarter of 2015.
 
Gain on Sale of Business
 
In August 2015, the Company sold all issued and outstanding shares of capital stock of BYB to The Coca‑Cola Company. As a result of the sale, the Company recognized a gain of $22.7 million during the third quarter of 2015.
 
47

 
 
Income Tax Expense
 
The Company’s effective tax rate, calculated by dividing income tax expense by income before income taxes, was 35.6% for the first three quarters of 2016 and 34.4% for the first three quarters of 2015. The increase in the effective tax rate was driven primarily by an increase in the state tax rate applied to the deferred tax assets and liabilities driven by Expansion Territories, and a decrease to the favorable manufacturing deduction, as a percentage of pre-tax income, caused by Expansion Territories which do not qualify for the deduction, and lower pre-tax book income. The Company’s effective tax rate, calculated by dividing income tax expense by income before income taxes minus net income attributable to noncontrolling interest, was 39.4% for the first three quarters of 2016 and 36.3% for the first three quarters of 2015.
 
During the first quarter of 2016, the Company revalued its existing net deferred tax liabilities for the effects on the state rate applied to deferred taxes which resulted from the YTD 2016 Expansion Transactions. The net impact of this revaluation was an increase to the recorded income tax expense of $0.8 million.
 
During the third quarter of 2016, a state tax legislation target was met that caused a reduction to the corporate tax rate in that state from 4.0% to 3.0%, effective January 1, 2017. This reduction in the state corporate tax rate resulted in a decrease to the Company’s recorded income tax expense of $0.6 million due to the Company revaluing its net deferred tax liabilities.
 
The impact of these two revaluations was a net increase to the recorded income tax expense of $0.2 million during the first three quarters of 2016.
 
Also, during the third quarter of 2016, the Company reduced its liability for uncertain tax positions by $0.7 million, which resulted in a decrease to income tax expense. This reduction was primarily due to the expiration of the applicable statute of limitations.
 
The Company’s income tax assets and liabilities are subject to adjustment in future periods based on the Company’s ongoing evaluations of such assets and liabilities and new information that becomes available to the Company.
 
Noncontrolling Interest
 
The Company recorded net income attributable to noncontrolling interest of $5.1 million in the first three quarters of 2016 and $4.7 million in the first three quarters of 2015 related to the portion of Piedmont owned by The Coca‑Cola Company.
 
Comparable /Adjusted Results
 
The Company reports its financial results in accordance with GAAP. However, management believes 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 addressed in Item 2 above under “Expansion Transactions with The Coca‑Cola Company,” the Company believes these non-GAAP financial measures allow users to better appreciate the impact of these transactions on the Company’s performance. Management also uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company's performance. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company's reported results prepared in accordance with GAAP. The Company’s non-GAAP financial information does not represent a comprehensive basis of accounting.
 
The following table reconciles reported GAAP results to comparable results for the third quarter of 2016 and the third quarter of 2015, and for the first three quarters of 2016 and the first three quarters of 2015:

48

 
 	 	Third 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)	 	$	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	 	
(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)	 	$	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	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
 	 	First Three Quarters 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)	 	$	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	 	
(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)	 	$	1,686,742	 	 	$	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	 	

49

 
Segment Operating Results
 
The Company evaluates segment reporting in accordance with the Financial Accounting Standards Board (“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.
 
The Company believes four operating segments exist. Following the sale of BYB during the third quarter of fiscal 2015, two operating segments, Franchised Nonalcoholic Beverages and Internally-Developed Nonalcoholic Beverages (made up entirely of BYB), were aggregated due to their similar economic characteristics as well as the similarity of products, production processes, types of customers, methods of distribution, and nature of the regulatory environment. This combined segment, Nonalcoholic Beverages, represents the vast majority of the Company’s consolidated revenues, operating income, and assets. The remaining three operating segments do not meet the quantitative thresholds for separate reporting, either individually or in the aggregate. As a result, these three operating segments have been combined into an “All Other” reportable segment.
 
The Company’s results for its two reportable segments are as follows:
 
 	 	Third Quarter	 	 	First Three Quarters	 	
(in thousands)	 	2016	 	 	2015	 	 	2016	 	 	2015	 	
Net Sales:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Nonalcoholic Beverages	 	$	826,683	 	 	$	603,042	 	 	$	2,251,491	 	 	$	1,644,332	 	
All Other	 	 	59,530	 	 	 	41,761	 	 	 	163,636	 	 	 	116,269	 	
Eliminations*	 	 	(37,185	)	 	 	(25,997	)	 	 	(100,259	)	 	 	(73,859	)	
Consolidated net sales	 	$	849,028	 	 	$	618,806	 	 	$	2,314,868	 	 	$	1,686,742	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Gross Profit:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Nonalcoholic Beverages	 	$	326,725	 	 	$	236,066	 	 	$	886,384	 	 	$	654,454	 	
All Other	 	 	21,322	 	 	 	16,233	 	 	 	59,707	 	 	 	45,004	 	
Eliminations*	 	 	(20,857	)	 	 	(13,763	)	 	 	(55,296	)	 	 	(39,232	)	
Consolidated gross profit	 	$	327,190	 	 	$	238,536	 	 	$	890,795	 	 	$	660,226	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Operating Income:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Nonalcoholic Beverages	 	$	38,421	 	 	$	26,098	 	 	$	102,267	 	 	$	78,490	 	
All Other	 	 	1,380	 	 	 	1,587	 	 	 	4,671	 	 	 	4,413	 	
Consolidated operating income	 	$	39,801	 	 	$	27,685	 	 	$	106,938	 	 	$	82,903	 	
 
*NOTE: The entire net sales elimination for each year presented represents net sales from the All Other segment to the Nonalcoholic Beverages segment. Sales between these segments are either recognized at fair market value or cost depending on the nature of the transaction.
 
Financial Condition
 
Total assets increased to $2.25 billion at October 2, 2016, from $1.85 billion at January 3, 2016 and $1.71 billion at September 27, 2015. The increase in total assets is primarily attributable to the acquisition of the YTD 2016 Expansion Transactions and 2015 Expansion Territories, contributing to an increase in total assets of $252.6 million from January 3, 2016 and $351.1 million from September 27, 2015. In addition, the Company had additions to property, plant and equipment of $124.6 million during the first three quarters of 2016, which excludes $159.0 million in property, plant and equipment acquired in the Expansion Transactions completed during the first three quarters of 2016.
 
Net working capital, defined as current assets less current liabilities, was $145.8 million at October 2, 2016, which was an increase of $37.5 million from January 3, 2016 and an increase of $207.8 million from September 27, 2015.

50

 
Significant changes in net working capital from January 3, 2016 were as follows:
 
 	•	An increase in accounts receivable, trade of $82.0 million primarily due to normal seasonal sales increases and accounts receivable from the YTD 2016 Expansion Transactions.	

 	•	An increase of $23.5 million in accounts receivable from The Coca‑Cola Company and an increase of $46.9 million in accounts payable to The Coca‑Cola Company, primarily due to activity from the YTD 2016 Expansion Transactions and the timing of payments.	

 	•	An increase in inventories of $36.6 million primarily due to a normal seasonal increase and inventories from the YTD 2016 Expansion Transactions.	

 	•	An increase in accounts payable, trade of $34.3 million primarily due to a normal seasonal increase in purchases and purchases from the YTD 2016 Expansion Transactions.	

 	•	An increase in other accrued liabilities of $28.3 million primarily due to timing of payments.	
 
Significant changes in net working capital from September 27, 2015 were as follows:
 
 	•	An increase in cash and cash equivalents of $13.7 million primarily due to cash flows generated from operations.	

 	•	An increase in accounts receivable, trade of $90.4 million primarily due to accounts receivable from newly-acquired Expansion Territories in 2016 and 2015.	

 	•	An increase of $9.7 million in accounts receivable from The Coca‑Cola Company and an increase of $40.0 million in accounts payable to The Coca‑Cola Company, primarily due to activity from newly acquired Expansion Territories in 2016 and 2015 and the timing of payments.	

 	•	An increase in inventories of $31.9 million primarily due to inventories from newly acquired Expansion Territories in 2016 and 2015 plus inventory required for the execution of future marketing strategies.	

 	•	An increase in prepaid expenses and other current assets of $12.2 million primarily due to overpayment of federal and state income taxes in 2015.	

 	•	A decrease in the current portion of long-term debt of $164.8 million as a result of the Senior Notes due 2016, which were repaid using proceeds from the Term Loan Facility as well as borrowings under the Revolving Credit Facility in June 2016.	

 	•	An increase in accounts payable, trade of $38.4 million primarily due to accounts payable from the newly acquired Expansion Territories in 2016 and 2015.	

 	•	An increase in other accrued liabilities of $39.3 million primarily due to the timing of payments.	
 
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 the public markets. Management believes the Company has sufficient sources of capital available to refinance its maturing debt, finance its business plan, including the proposed acquisition of previously announced additional Expansion Territories and Regional Manufacturing Facilities, meet its working capital requirements and maintain an appropriate level of capital spending for at least the next 12 months. 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.
 
In October 2014, the Company entered into a $350 million five-year unsecured revolving credit facility (the “Revolving Credit Facility”). In April 2015, the Company exercised the accordion feature of the Revolving Credit Facility thereby increasing the aggregate availability by $100 million to $450 million. The Revolving Credit Facility has a scheduled maturity date of October 16, 2019 and up to $50 million is available for the issuance of letters of credit. Borrowings under the Revolving Credit Facility bear interest at a floating base rate or a floating Eurodollar rate plus an applicable margin, dependent on the Company’s credit rating 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 includes two financial covenants:  a cash flow/fixed charges ratio and a funded indebtedness/cash flow ratio, each as defined in the agreement. The Company was in compliance with these covenants as of October 2, 2016. These covenants do not currently, and the Company does not anticipate they will, restrict its liquidity or capital resources.
 
The Company currently believes all banks participating in the Company’s Revolving Credit Facility have the ability to and will meet any funding requests from the Company. On October 2, 2016, the Company had $65.0 million of outstanding borrowings on the Revolving Credit Facility and had $385.0 million available to meet its cash requirements. On January 3, 2016, the Company had no outstanding borrowings on the Revolving Credit Facility. On September 27, 2015, the Company had $275.0 million of outstanding borrowings on the Revolving Credit Facility.
 
51

 
 
In November 2015, the Company issued $350 million of unsecured 3.8% Senior Notes due 2025. The notes were issued at 99.975% of par, which resulted in a discount on the notes of approximately $0.1 million. Total debt issuance costs for these notes totaled $3.2 million. The proceeds plus cash on hand were used to repay outstanding borrowings under the Revolving Credit Facility. The Company refinanced its $100 million of Senior Notes, which matured in April 2015, with borrowings under the Company’s Revolving Credit Facility.
 
On June 7, 2016, the Company entered into a term loan agreement for a senior unsecured term loan facility (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, dependent on the Company’s credit rating, at the Company’s option. The Term Loan Facility includes two financial covenants:  a consolidated cash flow/fixed charges ratio and a consolidated funded indebtedness/cash flow ratio, each as defined in the agreement. The Company was in compliance with these covenants as of October 2, 2016. These covenants do not currently, and the Company does not anticipate they will, restrict its liquidity or capital resources. The Company used $210 million of the proceeds from the Term Loan Facility to repay outstanding indebtedness under the Revolving Credit Facility. The Company then used the remaining proceeds, as well as borrowings under the Revolving Credit Facility, to repay the $164.8 million of Senior Notes that matured on June 15, 2016.
 
All outstanding long-term debt on the Company’s balance sheet has been issued by the Company with none having been issued by any of the Company’s subsidiaries. There are no guarantees of the Company’s debt.
 
At October 2, 2016, the Company’s credit ratings were as follows:
 
 	 	Long-Term Debt	
Standard & Poor’s	 	BBB	
Moody’s	 	Baa2	
 
The Company’s credit ratings, which the Company is disclosing to enhance understanding of the Company’s sources of liquidity and the effect of the Company’s rating on the Company’s cost of funds, 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. There were no changes in these credit ratings from the prior year and the credit ratings are currently stable.
 
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.
 
Net debt and capital lease obligations were summarized as follows:
 
(in thousands)	 	October 2, 2016	 	 	January 3, 2016	 	 	September 27, 2015	 	
Debt	 	$	820,063	 	 	$	619,628	 	 	$	547,524	 	
Capital lease obligations	 	 	50,505	 	 	 	55,784	 	 	 	57,450	 	
Total debt and capital lease obligations	 	 	870,568	 	 	 	675,412	 	 	 	604,974	 	
Less: Cash and cash equivalents	 	 	54,217	 	 	 	55,498	 	 	 	40,491	 	
Total net debt and capital lease obligations (1)	 	$	816,351	 	 	$	619,914	 	 	$	564,483	 	
 
(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 financed $455.9 million, $619.6 million, and $272.5 million of its total outstanding balance of debt and capital lease obligations through publicly offered debt as of October 2, 2016, January 3, 2016 and September 27, 2015, respectively.
 
As a result of new guidance on accounting for debt issuance costs, $4.2 million, $4.3 million and $1.4 million of debt issuance costs as of October 2, 2016, January 3, 2016 and September 27, 2015, respectively, were classified as a reduction to long-term debt.

52

 
The Company’s only Level 3 asset or liability is the contingent consideration liability incurred as a result of the Expansion Transactions. There were no transfers from Level 1 or Level 2. Fair value adjustments were non-cash, therefore did not impact the Company’s liquidity or capital resources. Following is a summary of the Level 3 activity:
 
 	 	Third Quarter	 	 	First Three Quarters	 	
(in thousands)	 	2016	 	 	2015	 	 	2016	 	 	2015	 	
Opening balance - Level 3 liability	 	$	228,768	 	 	$	94,068	 	 	$	136,570	 	 	$	46,850	 	
Increase due to acquisitions	 	 	-	 	 	 	-	 	 	 	68,039	 	 	 	50,312	 	
Decrease due to measurement period adjustments	 	 	-	 	 	 	(3,371	)	 	 	-	 	 	 	(3,371	)	
Payments/accruals	 	 	(2,995	)	 	 	(1,625	)	 	 	(12,261	)	 	 	(3,730	)	
Fair value adjustment - (income) expense	 	 	(7,365	)	 	 	3,992	 	 	 	26,060	 	 	 	3,003	 	
Ending balance - Level 3 liability	 	$	218,408	 	 	$	93,064	 	 	$	218,408	 	 	$	93,064	 	
 
Cash Sources and Uses
 
The primary sources of cash for the Company in the first three quarters of 2016 and the first three quarters of 2015 were borrowings under credit facilities and cash flows from operating activities. The primary uses of cash in the first three quarters of 2016 and the first three quarters of 2015 were debt repayments, acquisitions of Expansion Territories and Regional Manufacturing Facilities and additions to property, plant and equipment. A summary of cash-based activity is as follows:
 
 	 	First Three Quarters	 	
(in thousands)	 	2016	 	 	2015	 	
Cash Sources:	 	 	 	 	 	 	 	 	
Borrowings under Revolving Credit Facility	 	$	310,000	 	 	$	269,000	 	
Borrowings under Term Loan Facility	 	 	300,000	 	 	 	-	 	
Cash provided by operating activities (excluding income tax payments and pension plans contributions)	 	 	131,061	 	 	 	105,408	 	
Refund of income tax payments	 	 	8,147	 	 	 	-	 	
Proceeds from sale of business	 	 	-	 	 	 	26,360	 	
Other	 	 	370	 	 	 	264	 	
Total cash sources	 	$	749,578	 	 	$	401,032	 	
 	 	 	 	 	 	 	 	 	
Cash Uses:	 	 	 	 	 	 	 	 	
Payment of Revolving Credit Facility	 	$	245,000	 	 	$	65,000	 	
Acquisition of Expansion Territories and Regional Manufacturing Facilities, net of cash acquired	 	 	174,571	 	 	 	52,739	 	
Payment of Senior Notes	 	 	164,757	 	 	 	100,000	 	
Additions to property, plant and equipment (exclusive of acquisition)	 	 	124,599	 	 	 	104,422	 	
Contributions to pension plans	 	 	11,120	 	 	 	10,500	 	
Payment of acquisition related contingent consideration	 	 	10,470	 	 	 	2,405	 	
Investment in CONA Services LLC	 	 	7,216	 	 	 	-	 	
Cash dividends paid	 	 	6,980	 	 	 	6,964	 	
Principal payments on capital lease obligations	 	 	5,279	 	 	 	4,889	 	
Income tax payments	 	 	-	 	 	 	22,415	 	
Other	 	 	867	 	 	 	302	 	
Total cash uses	 	$	750,859	 	 	 	369,636	 	
Increase (decrease) in cash	 	$	(1,281	)	 	 	31,396	 	
 
Cash Flows From Operating Activities
 
During the first three quarters of 2016, cash provided by operating activities was $128.1 million, which was an increase of $55.6 million compared to the first three quarters of 2015. The increase was driven primarily by growth in comparable income from operations and cash generated from acquired Expansion Territories.

53

 
Cash Flows From Investing Activities
 
During the first three quarters of 2016, cash used in investing activities was $306.1 million, which was an increase of $175.5 million compared to the first three quarters of 2015. The increase was driven by Expansion Transactions and higher levels of property, plant and equipment additions.
 
Additions to property, plant and equipment during the first three quarters of 2016 were $124.6 million, of which $8.8 million were accrued in accounts payable, trade. The first three quarters of 2016 additions exclude $159.0 million in property, plant and equipment acquired in the Expansion Transactions completed in the first three quarters of 2016. Additions to property, plant and equipment during the first three quarters of 2016 were funded with cash flows from operations and borrowings under available credit facilities. The Company anticipates additions to property, plant and equipment, excluding Expansion Transactions, for the remainder of fiscal 2016 will be in the range of $50 million to $100 million.
 
Additions to property, plant and equipment during the first three quarters of 2015 were $104.4 million, of which $6.4 million were accrued in accounts payable, trade. The first three quarters of 2015 additions exclude $39.8 million in property, plant and equipment acquired in the Expansion Transactions in the first three quarters of 2015.
 
During the first three quarters of 2016, the Company completed the YTD 2016 Expansion Transactions to acquire rights to distribution territory in Richmond, Yorktown and Alexandria, Virginia; and Easton, Salisbury, Capital Heights, La Plata, Baltimore, Hagerstown and Cumberland Maryland, and to acquire Regional Manufacturing Facilities in Sandston, Virginia; and Silver Spring and Baltimore, Maryland. Cash used to acquire these Expansion Territories and Regional Manufacturing Facilities, as well as an additional settlement for the Lexington Expansion Territory, was $174.6 million during the first three quarters of 2016.
 
Cash used to acquire rights to distribution territory during the first three quarters of 2015, including Cleveland and Cookeville, Tennessee; Louisville, Kentucky and Evansville, Indiana; Paducah and Pikeville, Kentucky; and the Lexington Expansion Territory, was $52.7 million. Refer to Note 2 of the consolidated financial statements for additional information on acquisitions.
 
Cash Flows From Financing Activities
 
During the first three quarters of 2016, cash provided by financing activities was $176.6 million, which was an increase of $87.2 million compared to the first three quarters of 2015. The increase was primarily a result of providing funding for the acquisitions of Expansion Territories and Regional Manufacturing Facilities and associated capital expenditures. During the second quarter of 2016, the Company entered into a term loan agreement for a senior unsecured term loan facility in the aggregate principal amount of $300 million and, in the first three quarters of 2016, had net borrowings on revolving credit facilities of $65.0 million. These increases in debt were partially offset by the repayment of $164.8 million of Senior Notes due 2016 in the second quarter of 2016. In the first three quarters of 2015, the Company had net borrowings on its revolving credit facility of $204.0 million, partially offset by $100.0 million repayment of debt.
 
Significant Accounting Policies
 
See Note 1 to the consolidated financial statements for information on the Company’s significant accounting policies.
 
Off-Balance Sheet Arrangements
 
The Company is a member of two manufacturing cooperatives and has guaranteed $32.5 million of debt for these entities as of October 2, 2016. In addition, the Company has an equity ownership in each of the entities. The members of both cooperatives consist solely of Coca‑Cola bottlers. The Company does not anticipate either of these cooperatives will fail to fulfill their commitments. The Company further believes each of these cooperatives has sufficient assets, including production equipment, facilities and working capital, and the ability to adjust selling prices of their products to adequately mitigate the risk of material loss from the Company’s guarantees. As of October 2, 2016, the Company’s maximum exposure, if the entities borrowed up to their borrowing capacity, would have been $71.5 million including the Company’s equity interests. See Note 12 to the consolidated financial statements for additional information about these entities.
 
Hedging Activities
 
The Company entered into derivative instruments to hedge certain commodity purchases for 2017, 2016 and 2015. 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 of cost of sales or S,D&A expenses.
 
54

 
 
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 cost of sales was a decrease of $1.2 million in the first three quarters of 2016 and an increase of $2.5 million in the first three quarters of 2015. The net impact of the commodity hedges on SD&A expenses was a decrease of $0.4 million in the first three quarters of 2016 and an increase of $0.1 million in the first three quarters of 2015.
 
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, selling, delivery and administrative (“S,D&A”) expenses, gross profit, income tax rates, earnings per diluted share, dividends, pension plan contributions, estimated sub-bottling liability 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 be deductible for tax purposes;	

 	•	the Company’s belief that the cooperatives whose debt the Company guarantees have sufficient assets and the ability to adjust selling prices of their products to adequately mitigate the risk of material loss from the Company’s guarantees and that the cooperatives will perform their obligations under their debt commitments;	

 	•	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 certain non-GAAP financial measures provide users with additional meaningful financial information that should be considered when assessing the Company’s ongoing performance and that these non-GAAP financial measures allow users to better appreciate the impact of these transactions on the Company’s performance;	

 	•	the Company’s belief that it has sufficient sources of capital available to refinance its maturing debt, finance its business plan, including the proposed acquisition of previously announced additional Expansion Territories and Regional Manufacturing Facilities, 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 Company’s Revolving Credit Facility have the ability to and will meet any funding requests from the Company;	

 	•	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 over the current market prices would cumulatively increase costs during the next 12 months by approximately $38 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 will not have a material impact on the consolidated financial statements;	

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

 	•	the Company’s expectations as to the timing of certain Expansion Transaction closings;	

 	•	the Company’s belief that the range of amounts it could pay annually under the acquisition related contingent consideration arrangements for the 2015 Expansion Territories and YTD 2016 Expansion Transactions will be between $10 million and $18 million;	

 	•	the Company’s belief that the covenants on the Company’s Revolving Credit Facility and Term Loan 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;	
 
55

 
 	•	the Company’s belief that contributions to the two Company-sponsored pension plans may be up to $1.0 million during the fourth quarter of 2016;	

 	•	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 additions to property, plant and equipment, excluding acquisitions, for the remainder of fiscal 2016, will be in the range of $50 million to $100 million;	

 	•	the Company’s belief that key priorities include territory and manufacturing expansion, 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 October 2, 2016, interest expense for the next twelve months would increase by approximately $3.7 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 of our Annual Report on Form 10-K for the year ended January 3, 2016, as well as other factors discussed throughout this Report, including, without limitation, the factors described under “Significant Accounting Policies” in Part I – Item 2 above, 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 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 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 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 Company’s $450 million revolving credit facility and its $300 million term loan. As of October 2, 2016, $365.0 million of the Company’s debt and capital lease obligations of $870.6 million were subject to changes in short-term interest rates.
 
As it relates to the Company’s variable rate debt, 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 October 2, 2016, interest expense for the next twelve months would increase by approximately $3.7 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 CBAs related to the Expansion Territories. 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 and distribution system. The Company manages this commodity price risk in some cases by entering into contracts with adjustable prices. The Company periodically uses derivative commodity instruments in the management of this risk. The Company
 
56

 
estimates a 10% increase in the market prices of these commodities over the current market prices would cumulatively increase costs during the next 12 months by approximately $38 million assuming no change in volume.
 
The Company entered into agreements to hedge a portion of the Company’s 2017, 2016 and 2015 commodity purchases.
 
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, was 0.7% in 2015 compared to 0.8% in 2014 and 1.5% in 2013. Inflation in the prices of those commodities important to the Company’s business is reflected in changes in the consumer price index, but commodity prices are volatile and in recent years have moved at a faster rate of change than the consumer price index.
 
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. 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 October 2, 2016.
 
There has been no change in the Company’s internal control over financial reporting during the quarter ended October 2, 2016 that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

57

 
PART II - OTHER INFORMATION
 
Item 1A.Risk Factors.
 
There have been no material changes to the factors disclosed in Part I, Item 1A Risk Factors in the Company’s Annual Report on Form 10‑K for the year ended January 3, 2016.
 
Item 6.Exhibits.
 
Number	 	Description	 	Incorporated by Reference
or Filed Herewith	
2.1+	 	Distribution Asset Purchase Agreement, dated September 1, 2016, by and between the Company and Coca-Cola Refreshments USA, Inc.	 	Exhibit 2.1 to the Company’s Current Report on Form 8-K filed on September 6, 2016 (File No. 0-9286).	
2.2+	 	Manufacturing Asset Purchase Agreement, dated September 1, 2016, by and between the Company and Coca-Cola Refreshments USA, Inc.	 	Exhibit 2.2 to the Company’s Current Report on Form 8-K filed on September 6, 2016 (File No. 0-9286).	
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 June 29, 2003 (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 August 25, 2016 (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	 	Amendment to Distribution Agreement, dated September 3, 2015, between CCBCC Operations, LLC, a wholly-owned subsidiary of the Company, and Monster Energy Company	 	Filed herewith.	
10.2	 	Amendment to Distribution Agreement, effective as of September 19, 2016, between CCBCC Operations, LLC, a wholly-owned subsidiary of the Company, and Monster Energy Company	 	Filed herewith.	
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 October 2, 2016, filed on November 10, 2016, formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Statements of Operations; (ii) the Consolidated Statements of Comprehensive Income; (iii) the Consolidated Balance Sheets; (iv) the Consolidated Statements of Changes in Equity; (v) the Consolidated Statements of Cash Flows and (vi) the Notes to the Consolidated Financial Statements.	 	 	
 
+ Certain schedules and similar supporting attachments to this agreement have been omitted, and the Company agrees to furnish supplemental copies of any such schedules and similar supporting attachments to the Securities and Exchange Commission upon request.
 
58

 
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:  November 10, 2016	By:	/s/  Clifford M. Deal, III	
 	 	Clifford M. Deal, III	
 	 	Senior Vice President, Chief Financial Officer	
 	 	(Principal Financial Officer of the Registrant)	

 	 	 	
 	 	 	
Date:  November 10, 2016	By:            	/s/ William J. Billiard	
 	 	William J. Billiard	
 	 	Vice President, Chief Accounting Officer	
 	 	(Principal Accounting Officer of the Registrant)	

 
 
59

Exhibit 10.1

September 3, 2015
VIA EMAIL (hank.flint@ccbcc.com)
CCBCC OPERATIONS, LLC
4100 Coca-Cola Plaza
Charlotte, NC 28211
Attn: Henry W. Flint
Re:	Distribution Agreement (the “Agreement”) entered into as of March 26, 2015 (“Effective Date”) between Monster Energy Company (“MEC”) and Ccbcc Operations, LLC (“Distributor”). Capitalized terms not otherwise defined herein shall have the meaning ascribed such terms in the Agreement and all references to section numbers shall refer to the section numbers in the Agreement.	 	
Dear Mr. Flint:
MEC has determined, pursuant to the terms of the Agreement, and Distributor has agreed, that marketing, promoting, selling or sampling Products in K-12 schools, at K-12 school events or at activities in the immediate vicinity of K-12 schools may impair the value or otherwise damage the reputation or goodwill of MEC, the Products and the Trademarks.
This letter of amendment (the “Amendment”) is therefore entered into to formally amend the terms of the Agreement as of the Effective Date to give effect to the foregoing by adding the following Section 3.y. to Section 3 of the Agreement:
“y.Distributor shall not (a) directly sell Products in K-12 schools, including in school automated vending machines and concession stands, (b) directly provide samples of Products in or within the immediate vicinity of K-12 schools or (c) market, promote, sell or sample Products in K-12 schools or at K-12 school events or activities on K-12 school premises.”
Distributor and MEC acknowledge and agree that (a) this Amendment shall become effective as of the Effective Date when executed by both MEC and Distributor, (b) the Agreement, as amended by this Amendment, shall continue in full force and effect in accordance with its terms, and (c) this Amendment is limited as specified herein and shall not constitute an amendment or waiver of any other provision of the Agreement. This Amendment may be executed in any number of counterparts, each of which shall be an original but all of which, when taken together shall constitute one agreement.

 
Please acknowledge your acceptance of and agreement with the terms of this Amendment by signing where indicated below. Please return an original copy to MEC for its files.
Sincerely,
MONSTER ENERGY COMPANY
 
/s/ Rodney Sacks
Rodney Sacks
Chairman and Chief Executive Officer
 
ACKNOWLEDGED AND AGREED TO:
CCBCC OPERATIONS, LLC
By: /s/ Umesh Kasbekar
Print Name:  Umesh Kasbekar
Its:  Vice President

Exhibit 10.2

 
August 22, 2016
VIA EMAIL ONLY
(Kent.Workman@ccbcc.com)
Mr. Kent Workman
CCBCC OPERATIONS, LLC
4100 Coca-Cola Plaza
Charlotte, NC 28211
Re:	Distribution Agreement (the “Agreement”) dated March 26, 2015, as amended, between Monster Energy Company (“MEC”) and CCBCC Operations, LLC (“Distributor”). Any capitalized terms not otherwise defined herein shall have the same meaning given to such terms in the Agreement and all references to section numbers shall refer to the section numbers in the Agreement.	 	
Dear Mr. Workman:
The purpose of this letter agreement (the “Amendment”) is to amend the Agreement, effective as of September 19, 2016 (the “Amendment Effective Date”), as follows:
 	1.	The parties acknowledge and agree that, notwithstanding anything to the contrary in the Agreement, the provisions of subsection 3.y. shall not apply to any Mutant branded Products (“Mutant Products”).	 	

 	2.	Section 8.b.(ii) of the Agreement is deleted in its entirety and replaced with the following:	
(ii) deliver Products to Distributor with at least (A) sixty (60) days of shelf life remaining at the time of delivery, in the case of Mutant Products, and (B) one hundred twenty (120) days of shelf life remaining at the time of delivery, in the case of all other Products.
 	3.	Exhibit A to the Agreement is deleted in its entirety and replaced by Exhibit A attached to this Amendment.	 	

 	4.	Exhibit D to the Agreement is deleted in its entirety and replaced by Exhibit D attached to this Amendment.	 	
Distributor and MEC acknowledge and agree that (a) this Amendment shall only be effective as of the Amendment Effective Date and when executed by both MEC and Distributor, (b) the Agreement, as amended by this Amendment, shall continue in full force and effect in accordance with its terms, and (c) this Amendment is limited as specified herein and shall not constitute an amendment or waiver of

CCBCC OPERATIONS, LLC
 
any other provision of the Agreement. The following Sections of the Agreement are incorporated as if fully set forth herein: 22 (Amendment), 25 (Governing Law), 26 (Arbitration), and 38 (Further Assurances). This Amendment may be executed in any number of counterparts, each of which shall be an original but all of which, when taken together shall constitute one agreement.
Please acknowledge your acceptance of the terms of this Amendment by signing where indicated below. Please return an original copy to MEC for its files.
Sincerely,
MONSTER ENERGY COMPANY
 
/s/ Rodney Sacks
Rodney Sacks
Chairman and Chief Executive Officer
*****
Acknowledged and Agreed to:
CCBCC OPERATIONS, LLC
By: /s/ Lawrence K. Workman, Jr.
Print Name: Lawrence K. Workman, Jr.
Title:  Vice President
 
2

CCBCC OPERATIONS, LLC
 
EXHIBIT A
Distribution Agreement
PRODUCT LIST
 
Monster Energy
Monster Energy
Lo-Carb Monster Energy
Monster Energy Assault
Juice Monster Khaos Energy + Juice
Juice Monster Ripper Energy + Juice
Juice Monster Pipeline Punch
Monster Energy Absolutely Zero
Punch Monster Baller's Blend
Punch Monster Mad Dog
Monster Energy Unleaded
 
Monster Energy Ultra
Monster Energy Zero Ultra
Monster Energy Ultra Blue
Monster Energy Ultra Red
Monster Energy Ultra Sunrise
Monster Energy Ultra Citron
Monster Energy Ultra Black
 
Monster Energy Extra Strength with Nitrous Technology
Monster Energy Extra Strength Nitrous Technology Anti Gravity
Monster Energy Extra Strength Nitrous Technology Super Dry
 
Monster Rehab
Monster Rehab Tea + Lemonade + Energy
Monster Rehab Tea + Orangeade + Energy
Monster Rehab Tea + Pink Lemonade + Energy
Monster Rehab Peach Tea + Energy
Monster Rehab Raspberry Tea + Energy
 
Monster Import
Monster Energy Import
 
Muscle Monster Energy Shake
Muscle Monster Energy Shake Chocolate
Muscle Monster Energy Shake Vanilla
Muscle Monster Energy Shake Coffee
Muscle Monster Energy Shake Strawberry

3
Distributor Initials: /s/ LKW
 
MEC Initials: /s/ RS

CCBCC OPERATIONS, LLC
 
Java Monster
Java Monster Kona Blend
Java Monster Loca Moca
Java Monster Mean Bean
Java Monster Vanilla Light
Java Monster Irish Blend
Java Monster Salted Caramel
 
Ubermonster
Ubermonster
 
Hydro
Hydro
ADDITIONAL BEVERAGE PRODUCTS PURSUANT TO SECTION 1(b) OF THE
AGREEMENT
 
Mutant
Mutant
Mutant Red Dawn

 
4
Distributor Initials: /s/ LKW
 
MEC Initials: /s/ RS

CCBCC OPERATIONS, LLC
 
EXHIBIT D
Distribution Agreement
THE TRADEMARKS
 
MONSTER ENERGY

M MONSTER ENERGY
UNLEASH THE BEAST!
MONSTER
ANTI GRAVITY
ASSAULT
IRISH BLEND
JAVA MONSTER
KHAOS
LOCA MOCA
LOCA MOCA JAVA MONSTER
LO-CARB MONSTER ENERGY
M IMPORT

M EXPORT

M3

MEAN BEAN
MONSTER ENERGY EXTRA
STRENGTH NITROUS
TECHNOLOGY
MONSTER KHAOS ENERGY + JUICE
MONSTER RIPPER
REHAB
MONSTER REHAB
REHAB THE BEAST!
RIPPER
UNLEASH THE NITRO BEAST!
MONSTER ENERGY ZERO ULTRA
UBERMONSTER
SIZE DOES MATTER!
JUICE MONSTER
MONSTER ENERGY ULTRA
ULTRA RED
ULTRA BLUE
ULTRA BLACK
ULTRA SUNRISE
ULTRA CITRON
PUNCH MONSTER
MUSCLE MONSTER
PUMP UP THE BEAST!
UNLEASH THE ULTRA BEAST!
MONSTER ENERGY UNLEADED
UNLEASH THE CAFFEINE FREE BEAST
COFFEE MONSTER
 
5
Distributor Initials: /s/ LKW
 
MEC Initials: /s/ RS

CCBCC OPERATIONS, LLC
 
MONSTER ENERGY ABSOLUTELY
ZERO
ABSOLUTELY GUARANTEED!
UNLEADED
MEGA MONSTER ENERGY
PIPELINE PUNCH
BALLER'S BLEND
BFC
VIVA LA REVOLUTION!
M-100
MONSTER ASSAULT
MONSTER PHANTOM
MONSTER GHOST
SUPER DRY
M MUTANT
MUTANT

 

6
Distributor Initials: /s/ LKW
 
MEC Initials: /s/ RS

Exhibit 12

RATIO OF EARNINGS TO FIXED CHARGES
Coca-Cola Bottling Co. Consolidated
Ratio of Earnings to Fixed Charges
 
 	 	First Three
Quarters	 	 	Fiscal Year	 	
(in thousands, except ratios)	 	2016	 	 	2015	 	 	2014	 	 	2013	 	 	2012	 	 	2011	 	
Computation of Earnings:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Income before income taxes	 	$	52,525	 	 	$	99,122	 	 	$	55,618	 	 	$	44,244	 	 	$	53,348	 	 	$	51,551	 	
Add:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Interest expense	 	 	26,115	 	 	 	26,905	 	 	 	27,337	 	 	 	27,474	 	 	 	33,104	 	 	 	33,669	 	
Amortization of debt premium/discount and expenses	 	 	1,510	 	 	 	2,011	 	 	 	1,938	 	 	 	1,933	 	 	 	2,242	 	 	 	2,330	 	
Interest portion of rent expense	 	 	3,107	 	 	 	2,977	 	 	 	2,523	 	 	 	2,380	 	 	 	1,975	 	 	 	1,746	 	
Earnings as adjusted	 	$	83,257	 	 	$	131,015	 	 	$	87,416	 	 	$	76,031	 	 	$	90,669	 	 	$	89,296	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Computation of Fixed Charges:	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Interest expense	 	$	26,115	 	 	$	26,905	 	 	$	27,337	 	 	$	27,474	 	 	$	33,104	 	 	$	33,669	 	
Capitalized interest	 	 	404	 	 	 	348	 	 	 	173	 	 	 	177	 	 	 	111	 	 	 	159	 	
Amortization of debt premium/discount and expenses	 	 	1,510	 	 	 	2,011	 	 	 	1,938	 	 	 	1,933	 	 	 	2,242	 	 	 	2,330	 	
Interest portion of rent expense	 	 	3,107	 	 	 	2,977	 	 	 	2,523	 	 	 	2,380	 	 	 	1,975	 	 	 	1,746	 	
Fixed charges	 	$	31,136	 	 	$	32,241	 	 	$	31,971	 	 	$	31,964	 	 	$	37,432	 	 	$	37,904	 	
 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Ratio of Earnings to Fixed Charges	 	 	2.67	 	 	 	4.06	 	 	 	2.73	 	 	 	2.38	 	 	 	2.42	 	 	 	2.36	 	

Exhibit 31.1
MANAGEMENT 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: November 10, 2016	 	By:	/s/  J. Frank Harrison, III	
 	 	 	J. Frank Harrison, III	
 	 	 	Chairman of the Board of Directors and Chief Executive Officer	

Exhibit 31.2
MANAGEMENT CERTIFICATION
 
I, Clifford M. Deal, 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: November 10, 2016	 	By:	/s/  Clifford M. Deal, III	
 	 	 	Clifford M. Deal, III	
 	 	 	Senior Vice President, Chief Financial Officer	

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 of Coca-Cola Bottling Co. Consolidated (the “Company”) on Form 10-Q for the quarter ended October 2, 2016, 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 Clifford M Deal, III, Senior 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; 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
November 10, 2016

 
  /s/   Clifford M. Deal, III
Clifford M. Deal, III
Senior Vice President,
Chief Financial Officer
November 10, 2016