Table of Contents
Registration No. 333-155700
• | THE EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME, ON JANUARY 14, 2009, UNLESS WE EXTEND THE OFFER. | |
• | You may withdraw tendered outstanding unregistered notes at any time prior to the expiration of the exchange offer. | |
• | We will exchange all outstanding unregistered notes that are validly tendered and not validly withdrawn prior to the expiration of the exchange offer for an equal principal amount of exchange notes. | |
• | The terms of the exchange notes to be issued are substantially similar to the unregistered notes, except they are registered under the Securities Act, do not have any transfer restrictions, do not have registration rights or rights to additional interest and are not subject to the special mandatory redemption feature. | |
• | The exchange of unregistered notes for exchange notes pursuant to the exchange offer will not be a taxable event for U.S. federal income tax purposes. | |
• | We will not receive any proceeds from the exchange offer. | |
• | We do not intend to apply for listing of the exchange notes on any securities exchange or automated quotation system. |
Table of Contents
Page | ||||
i | ||||
i | ||||
ii | ||||
1 | ||||
10 | ||||
21 | ||||
21 | ||||
22 | ||||
23 | ||||
25 | ||||
26 | ||||
62 | ||||
76 | ||||
82 | ||||
111 | ||||
113 | ||||
122 | ||||
143 | ||||
147 | ||||
147 | ||||
147 | ||||
147 | ||||
F-1 |
Table of Contents
ii
Table of Contents
• | the highly competitive markets in which we operate and our ability to compete with companies that have significant financial resources; | |
• | changes in consumer preferences, trends and health concerns; | |
• | increases in cost of materials or supplies used in our business; | |
• | shortages of materials used in our business; | |
• | substantial disruption at our beverage concentrates manufacturing facility or our other manufacturing facilities; | |
• | our products meeting health and safety standards or contamination of our products; | |
• | need for substantial investment and restructuring at our production, distribution and other facilities; | |
• | weather and climate changes; | |
• | maintaining our relationships with our large retail customers; | |
• | dependence on third-party bottling and distribution companies; | |
• | infringement of our intellectual property rights by third parties, intellectual property claims against us or adverse events regarding licensed intellectual property; | |
• | litigation claims or legal proceedings against us; | |
• | our ability to comply with, or changes in, governmental regulations in the countries in which we operate; | |
• | strikes or work stoppages; | |
• | our ability to retain or recruit qualified personnel; | |
• | increases in the cost of employee benefits; | |
• | disruptions to our information systems and third-party service providers; | |
• | failure of our acquisition and integration strategies; | |
• | future impairment of our goodwill and other intangible assets; | |
• | need to service a significant amount of debt; | |
• | negative impact on our financial results caused by recent global financial events; | |
• | completing our current organizational restructuring; | |
• | risks relating to our agreement to indemnify, and be indemnified by, Cadbury for certain taxes; and | |
• | other factors discussed under “Risk Factors” and elsewhere in this prospectus. |
iii
Table of Contents
• | On May 2, 2008, Cadbury plc (“Cadbury plc”) became the parent company of Cadbury Schweppes. | |
• | On May 7, 2008, Cadbury plc separated its Americas Beverages business from its global confectionery business by contributing the subsidiaries that operated its Americas Beverages business to us. In return for the transfer of the Americas Beverages business, we distributed our common stock to Cadbury plc shareholders. On May 7, 2008, we became an independent publicly-traded company listed on the New York Stock Exchange under the symbol “DPS”. |
1
Table of Contents
• | Our Beverage Concentrates segment reflects sales from the manufacture of concentrates and syrups in the United States and Canada. Most of the brands in this segment are CSD brands. | |
• | Our Finished Goods segment reflects sales from the manufacture and distribution of finished beverages and other products in the United States and Canada. Most of the brands in this segment are NCB brands. | |
• | Our Bottling Group segment reflects sales from the manufacture, bottlingand/or distribution of finished beverages, including sales of our own brands and third-party owned brands. | |
• | Our Mexico and the Caribbean segment reflects sales from the manufacture, bottlingand/or distribution of both concentrates and finished beverages in those geographies. |
2
Table of Contents
• | the exchange notes have been registered under the Securities Act and, therefore, will contain no restrictive legends; | |
• | the exchange notes will not have registration rights; | |
• | the exchange notes will not have rights to additional interest; and | |
• | the exchange notes will not be subject to the special mandatory redemption feature, because we consummated our separation from Cadbury on May 7, 2008. |
The Exchange Offer | We are offering to exchange any and all of our 6.12% exchange senior notes due 2013, 6.82% exchange senior notes due 2018 and 7.45% exchange senior notes due 2038, which have been registered under the Securities Act, for any and all of our outstanding unregistered 6.12% senior notes due 2013, unregistered 6.82% senior notes due 2018 and unregistered 7.45% senior notes due 2038 that were issued on April 30, 2008. As of the date of this prospectus, $250 million in aggregate principal amount of our unregistered 6.12% senior notes due 2013, $1,200 million in aggregate principal amount of our unregistered 6.82% senior notes due 2018 and $250 million in aggregate principal amount of our unregistered 7.45% senior notes due 2038 are outstanding. | |
Expiration of the Exchange Offer | The exchange offer will expire at 5:00 p.m., New York City time, on January 14, 2009, unless we decide to extend the exchange offer. | |
Conditions of the Exchange Offer | We will not be required to accept for exchange any unregistered notes, and may amend or terminate the exchange offer if any of the following conditions or events occurs: | |
• the exchange offer or the making of any exchange by a holder of unregistered notes violates applicable law or any applicable interpretation of the staff of the SEC; | ||
• any action or proceeding shall have been instituted or threatened with respect to the exchange offer which, in our reasonable judgment, would impair our ability to proceed with the exchange offer; and | ||
• any laws, rules or regulations or applicable interpretations of the staff of the SEC are issued or promulgated which, in our good faith determination, do not permit us to effect the exchange offer. |
3
Table of Contents
We will give oral or written notice of any non-acceptance, amendment or termination to the registered holders of the unregistered notes as promptly as practicable. We reserve the right to waive any conditions of the exchange offer. | ||
Resale of the Exchange Notes | Based on interpretative letters of the SEC staff to third parties unrelated to us, we believe that you can resell and transfer the exchange notes you receive pursuant to this exchange offer without compliance with the registration and prospectus delivery provisions of the Securities Act, provided that: | |
• any exchange notes to be received by you will be acquired in the ordinary course of your business; | ||
• you are not engaged in, do not intend to engage in and have no arrangement or understanding with any person to engage in, the distribution of the unregistered notes or exchange notes; | ||
• you are not an “affiliate” (as defined in Rule 405 under the Securities Act) of ours, or, if you are such an affiliate, you will comply with the registration and prospectus delivery requirements of the Securities Act to the extent applicable; | ||
• if you are a broker-dealer, you have not entered into any arrangement or understanding with us or any of our “affiliates” to distribute the exchange notes; and | ||
• you are not acting on behalf of any person or entity that could not truthfully make these representations. | ||
If you wish to participate in the exchange offer, you must represent to us that these conditions have been met. | ||
If you are a broker-dealer and you will receive exchange notes for your own account in exchange for unregistered notes that were acquired as a result of market-making activities or other trading activities, you will be required to acknowledge that you will deliver a prospectus in connection with any resale of the exchange notes. See “Plan of Distribution” for a description of the prospectus delivery obligations of broker-dealers. | ||
Accrued Interest on the Exchange Notes and Unregistered Notes | The unregistered notes accrue interest from and including April 30, 2008. The first interest payment on the unregistered notes was made on November 1, 2008. The exchange notes will accrue interest from and including November 1, 2008. We will pay interest on the exchange notes semiannually on May 1 and November 1 of each year, commencing May 1, 2009. | |
Holders of unregistered notes that are accepted for exchange will be deemed to have waived the right to receive any payment in respect of interest accrued from the date of the last interest payment date in respect of the unregistered notes until the date of the issuance of the exchange notes. Consequently, holders of exchange notes will receive the same interest payments that they would have received had they not accepted the exchange offer. |
4
Table of Contents
Procedures for Tendering Unregistered Notes | If you wish to participate in the exchange offer, you must: | |
• transmit a properly completed and signed letter of transmittal, and all other documents required by the letter of transmittal, to the exchange agent at the address set forth in the letter of transmittal. These materials must be received by the exchange agent before 5:00 p.m., New York City time, on January 14, 2009, the expiration date of the exchange offer. You must also provide physical delivery of your unregistered notes to the exchange agent’s address as set forth in the letter of transmittal. The letter of transmittal must also contain the representations you must make to us as described under “The Exchange Offer — Procedures for Tendering”; or | ||
• you may effect a tender of unregistered notes electronically by book-entry transfer into the exchange agent’s account at DTC. By tendering the unregistered notes by book-entry transfer, you must agree to be bound by the terms of the letter of transmittal. | ||
Special Procedures for Beneficial Owners | If you are a beneficial owner of unregistered notes that are held through a broker, dealer, commercial bank, trust company or other nominee and you wish to tender such unregistered notes, you should contact the registered holder promptly and instruct them to tender your unregistered notes on your behalf. | |
Guaranteed Delivery Procedures for Unregistered Notes | If you cannot meet the expiration deadline, or you cannot deliver on time your unregistered notes, the letter of transmittal or any other required documentation, or comply on time with DTC’s standard operating procedures for electronic tenders, you may tender your unregistered notes according to the guaranteed delivery procedures set forth under “The Exchange Offer — Guaranteed Delivery Procedures.” | |
Acceptance of Outstanding Notes and Delivery of Exchange Notes | Subject to customary conditions, we will accept outstanding unregistered notes that are properly tendered in the exchange offer and not withdrawn prior to the expiration date. The exchange notes will be delivered as promptly as practicable following the expiration date. | |
Withdrawal Rights | You may withdraw the tender of your unregistered notes at any time prior to 5:00 p.m., New York City time, on January 14, 2009, the expiration date. | |
Consequences of Failure to Exchange | If you are eligible to participate in this exchange offer and you do not tender your unregistered notes as described in this prospectus, your unregistered notes may continue to be subject to transfer restrictions. As a result of the transfer restrictions and the availability of exchange notes, the market for the unregistered notes is likely to be much less liquid than before this exchange offer. The unregistered notes will, after this exchange offer, bear interest at the same rate as the exchange notes. The unregistered notes will not retain any rights under the registration rights agreement. | |
Certain United States Federal Income Tax Considerations | The exchange of the unregistered notes for exchange notes pursuant to the exchange offer will not be a taxable event for U.S. federal income tax purposes. See “Certain United States Federal Income Tax Considerations.” | |
Exchange Agent | Wells Fargo Bank, N.A., the trustee under the indenture, is serving as exchange agent in connection with the exchange offer. | |
Use of Proceeds | We will not receive any proceeds from the issuance of exchange notes in the exchange offer. |
5
Table of Contents
Issuer | Dr Pepper Snapple Group, Inc. | |
Exchange Notes | $250,000,000 aggregate principal amount of 6.12% exchange senior notes due 2013. | |
$1,200,000,000 aggregate principal amount of 6.82% exchange senior notes due 2018. | ||
$250,000,000 aggregate principal amount of 7.45% exchange senior notes due 2038. | ||
Maturities | The 6.12% exchange senior notes will mature on May 1, 2013. | |
The 6.82% exchange senior notes will mature on May 1, 2018. | ||
The 7.45% exchange senior notes will mature on May 1, 2038. | ||
Interest Payment Dates | May 1 and November 1 of each year, commencing May 1, 2009. | |
Optional Redemption | We may redeem the exchange notes of any series, in whole or in part from time to time, at our option, at a redemption price equal to the greater of (1) 100% of the principal amount of the exchange notes being redeemed and (2) the sum of the present value of the remaining scheduled payments of principal and interest in respect of the exchange notes being redeemed (exclusive of interest accrued to the date of redemption) discounted to the redemption date on a semi-annual basis (assuming a360-day year of twelve30-day months), at the Treasury Rate (as defined herein) plus 45 basis points in the case of 2013 notes, 45 basis points in the case of 2018 notes and 45 basis points in the case of the 2038 notes, plus, in each case, accrued and unpaid interest to the date of redemption. See “Description of the Exchange Notes — Optional Redemption.” | |
Offer to Repurchase Upon Change of Control Triggering Event | Upon the occurrence of a “Change of Control Triggering Event” (as defined herein), we will be required, unless we have exercised our right to redeem the exchange notes, within a specified period, to make an offer to purchase all exchange notes at a price equal to 101% of the principal amount, plus any accrued and unpaid interest to the date of repurchase. See “Description of the Exchange Notes — Offer to Repurchase Upon a Change of Control Triggering Event.” | |
Guarantees | The exchange notes will be fully and unconditionally guaranteed by all of our subsidiary guarantors. | |
Ranking | The exchange notes will be our unsecured and unsubordinated obligations and will rank equally with all of our current and future unsecured and unsubordinated indebtedness, including any borrowings under our senior credit facility, and senior to all of our future subordinated debt. The guarantees will be the subsidiary guarantors’ unsecured and unsubordinated obligations and will rank equally with all of the subsidiary guarantors’ current and future unsecured and unsubordinated indebtedness, including their guarantees of the senior credit facility, and senior to all of the subsidiary guarantors’ future subordinated debt. The exchange notes and the guarantees will effectively rank junior to any of our and the subsidiary guarantors’ current and future secured indebtedness to the |
6
Table of Contents
extent of the value of the assets securing such indebtedness. As of September 30, 2008, our and the subsidiary guarantors’ total secured indebtedness was approximately $19 million. | ||
The exchange notes will not be guaranteed by all of our subsidiaries and will therefore be effectively subordinated to all existing and future liabilities of our subsidiaries that are not guaranteeing the notes. For the nine months ended September 30, 2008, our non-guarantor subsidiaries accounted for $463 million and $118 million of our net sales and income from operations, respectively, representing 11% and 18%, respectively, of our net sales and income from operations on a combined basis. As of September 30, 2008, the total liabilities of our non-guarantor subsidiaries were $118 million, including trade payables, and the total assets of such subsidiaries were $564 million. | ||
Certain Covenants | The indenture governing the exchange notes will, among other things, limit our ability to: | |
• incur indebtedness secured by principal properties; | ||
• enter into certain sale and leaseback transactions with respect to principal properties; and | ||
• enter into certain mergers, consolidations and transfers of substantially all of our assets. | ||
The above restrictions are subject to significant exceptions. See “Description of the Exchange Notes — Certain Covenants.” | ||
Sinking Fund | None. | |
Form and Denomination | The exchange notes will be issued only in fully registered form without coupons in minimum denominations of $2,000 and larger integral multiples of $1,000. | |
Absence of Existing Trading Market for the Exchange Notes;No Listing | There is no existing market for the exchange notes. See “Risk Factors — Risks Related to the Exchange Notes and the Exchange Offer — You may be unable to sell your exchange notes if a trading market for the exchange notes does not develop.” We do not intend to apply for listing of the exchange notes on any securities exchange or automated quotation system. | |
Use of Proceeds | We will not receive any proceeds from the issuance of exchange notes pursuant to the exchange offer. | |
Additional Notes Issuances | We may from time to time without the consent of the holders of the exchange notes create and issue additional exchange notes of the same series as the notes offered hereby. | |
Trustee | Wells Fargo Bank, N.A. | |
Risk Factors | See “Risk Factors” and the other information in this prospectus for a discussion of risk factors related to our business. |
7
Table of Contents
Nine Months Ended | ||||||||||||||||||||
September 30, | Fiscal Year | |||||||||||||||||||
2008 | 2007 | 2007 | 2006 | 2005 | ||||||||||||||||
(Unaudited) | ||||||||||||||||||||
(In millions, except per share data) | ||||||||||||||||||||
Statements of Operations Data: | ||||||||||||||||||||
Net sales | $ | 4,369 | $ | 4,347 | $ | 5,748 | $ | 4,735 | $ | 3,205 | ||||||||||
Cost of sales | 2,003 | 1,984 | 2,617 | 1,994 | 1,120 | |||||||||||||||
Gross profit | 2,366 | 2,363 | 3,131 | 2,741 | 2,085 | |||||||||||||||
Selling, general and administrative expenses | 1,586 | 1,527 | 2,018 | 1,659 | 1,179 | |||||||||||||||
Depreciation and amortization | 84 | 69 | 98 | 69 | 26 | |||||||||||||||
Impairment of intangible assets | — | — | 6 | — | — | |||||||||||||||
Restructuring costs | 31 | 36 | 76 | 27 | 10 | |||||||||||||||
Gain on disposal of property and intangible assets, net | (3 | ) | — | (71 | ) | (32 | ) | (36 | ) | |||||||||||
Income from operations | 668 | 731 | 1,004 | 1,018 | 906 | |||||||||||||||
Interest expense | 199 | 195 | 253 | 257 | 210 | |||||||||||||||
Interest income | (30 | ) | (38 | ) | (64 | ) | (46 | ) | (40 | ) |
8
Table of Contents
Nine Months Ended | ||||||||||||||||||||
September 30, | Fiscal Year | |||||||||||||||||||
2008 | 2007 | 2007 | 2006 | 2005 | ||||||||||||||||
(Unaudited) | ||||||||||||||||||||
(In millions, except per share data) | ||||||||||||||||||||
Other (income) expense | (8 | ) | (2 | ) | (2 | ) | 2 | (51 | ) | |||||||||||
Income before provision for income taxes, equity in earnings of unconsolidated subsidiaries and cumulative effect of change in accounting policy | 507 | 576 | 817 | 805 | 787 | |||||||||||||||
Provision for income taxes | 199 | 218 | 322 | 298 | 321 | |||||||||||||||
Income before equity in earnings of unconsolidated subsidiaries and cumulative effect of change in accounting policy | 308 | 358 | 495 | 507 | 466 | |||||||||||||||
Equity in earnings of unconsolidated subsidiaries | 1 | 1 | 2 | 3 | 21 | |||||||||||||||
Income before cumulative effect of change in accounting policy | 309 | 359 | 497 | 510 | 487 | |||||||||||||||
Cumulative effect of change in accounting policy, net of tax | — | — | — | — | 10 | |||||||||||||||
Net income | $ | 309 | $ | 359 | $ | 497 | $ | 510 | $ | 477 | ||||||||||
Earnings per share(1) | $ | 1.21 | $ | 1.42 | $ | 1.96 | $ | 2.01 | $ | 1.88 | ||||||||||
Balance Sheet Data: | ||||||||||||||||||||
Cash and cash equivalents | $ | 239 | $ | 34 | $ | 67 | $ | 35 | $ | 28 | ||||||||||
Total assets | 9,822 | 10,896 | 10,528 | 9,346 | 7,433 | |||||||||||||||
Current portion of long-term debt | 35 | 258 | 126 | 708 | 404 | |||||||||||||||
Long-term debt | 3,587 | 2,969 | 2,912 | 3,084 | 2,858 | |||||||||||||||
Other non-current liabilities | 2,002 | 1,381 | 1,460 | 1,321 | 1,013 | |||||||||||||||
Total invested equity | 3,330 | 4,992 | 5,021 | 3,250 | 2,426 | |||||||||||||||
Statements of Cash Flows: | ||||||||||||||||||||
Cash provided by (used in): | ||||||||||||||||||||
Operating activities(2) | $ | 523 | $ | 706 | $ | 603 | $ | 581 | $ | 583 | ||||||||||
Investing activities | 1,175 | (1,450 | ) | (1,087 | ) | (502 | ) | 283 | ||||||||||||
Financing activities(2) | (1,523 | ) | 742 | 515 | (72 | ) | (815 | ) | ||||||||||||
Depreciation expense(3) | 102 | 89 | 120 | 94 | 48 | |||||||||||||||
Amortization expense(3) | 44 | 38 | 49 | 45 | 31 | |||||||||||||||
Capital expenditures | (203 | ) | (123 | ) | (230 | ) | (158 | ) | (44 | ) |
(1) | Earnings per share (“EPS”) are computed by dividing net income by the weighted average number of common shares outstanding for the period. For all periods prior to May 7, 2008, the number of basic shares used is the number of shares outstanding on May 7, 2008, as no common stock of DPS was traded prior to May 7, 2008 and no DPS equity awards were outstanding for the prior periods. As of May 7, 2008, the number of basic shares includes the 512,580 shares related to former Cadbury Schweppes benefit plans converted to DPS shares on a daily volume weighted average. | |
(2) | The cash provided by operating and financing activities for the nine months ended September 30, 2007, reflect the effects of the restatement to cash flows, as more fully described in Note 19 to our unaudited condensed consolidated financial statements. | |
(3) | The depreciation and amortization expenses reflected in this section of the table represent our total depreciation and amortization expenses as reflected on our combined statements of cash flows. Depreciation and amortization expenses in our combined statements of operations data are reflected in various line items including “depreciation and amortization” and “cost of sales”. |
9
Table of Contents
10
Table of Contents
11
Table of Contents
12
Table of Contents
13
Table of Contents
• | requiring a substantial portion of our cash flow from operations to make interest payments on this debt; | |
• | making it more difficult to satisfy debt service and other obligations; | |
• | increasing the risk of a future credit ratings downgrade of our debt, which could increase future debt costs; | |
• | increasing our vulnerability to general adverse economic and industry conditions; | |
• | reducing the cash flow available to fund capital expenditures and other corporate purposes and to grow our business; | |
• | limiting our flexibility in planning for, or reacting to, changes in our business and the industry; | |
• | placing us at a competitive disadvantage to our competitors that may not be as highly leveraged with debt as we are; and | |
• | limiting our ability to borrow additional funds as needed or take advantage of business opportunities as they arise, pay cash dividends or repurchase common stock. |
14
Table of Contents
• | reduction in consumer spending, which would result in a reduction in our sales volume; | |
• | a negative impact on the ability of our customers to timely pay their obligations to us or our vendors to timely supply materials, thus reducing our cash flow; | |
• | an increase in counterparty risk; | |
• | an increased likelihood that one or more of our banking syndicate may be unable to honor its commitments under our revolving credit facility; | |
• | restricted access to capital markets that may limit our ability to take advantage of business opportunities, such as acquisitions. |
• | allowing our management to focus its efforts on our business and strategic priorities, | |
• | enabling us to allocate our capital more efficiently, | |
• | providing us with direct access to the debt and equity capital markets, | |
• | improving our ability to pursue acquisitions through the use of shares of our common stock as consideration, | |
• | enhancing our market recognition with investors, and | |
• | increasing our ability to attract and retain employees by providing equity compensation tied to our business. |
15
Table of Contents
16
Table of Contents
17
Table of Contents
• | require us to maintain any financial ratios or specific levels of net worth, revenues, income, cash flows or liquidity and, accordingly does not protect holders of the exchange notes in the event that we experience significant adverse changes in our financial condition or results of operations; | |
• | limit our ability to incur indebtedness that is equal in right of payment to the exchange notes; | |
• | restrict our ability to repurchase or prepay our securities; or | |
• | restrict our ability to make investments or to repurchase or pay dividends or make other payments in respect of our common stock or other securities ranking junior to the exchange notes. |
18
Table of Contents
• | received less than reasonably equivalent value or fair consideration for the incurrence of the debt or guarantee; and | |
• | one of the following applies: |
• | it was insolvent or rendered insolvent by reason of such incurrence; | |
• | it was engaged in a business or transaction for which its remaining assets constituted unreasonably small capital; or | |
• | it intended to incur, or believed that it would incur, debts beyond its ability to pay debts as they mature. |
• | the sum of its debts, including contingent liabilities, were greater than the fair saleable value of all of its assets; | |
• | the present fair saleable value of its assets were less than the amount that would be required to pay its probable liability on its existing debts, including contingent liabilities, as they become absolute and mature; or | |
• | it could not pay its debts as they become due. |
19
Table of Contents
• | time remaining to the maturity of the exchange notes; | |
• | outstanding amount of such notes; | |
• | terms related to optional redemption of such notes; and | |
• | level, direction and volatility of market interest rates generally. |
20
Table of Contents
For the | ||||||||||||||||||||
Nine Months | ||||||||||||||||||||
Ended September 30, | For the Fiscal Years | |||||||||||||||||||
2008 | 2007 | 2006 | 2005 | 2004 | ||||||||||||||||
Ratio of earnings to fixed charges | 3.3 | 4.0 | 3.9 | 4.6 | 4.7 |
21
Table of Contents
September 30, | ||||
2008 | ||||
(Unaudited, | ||||
in millions) | ||||
Cash and cash equivalents | $ | 239 | ||
Debt: | ||||
Short-term debt: | ||||
Current portion of senior unsecured debt | $ | 35 | ||
Current capital lease obligations | 2 | |||
Long-term debt (excluding current maturities): | ||||
Senior unsecured term loan A facility | 1,870 | |||
6.12% senior notes due 2013 | 250 | |||
6.82% senior notes due 2018 | 1,200 | |||
7.45% senior notes due 2038 | 250 | |||
Long-term capital lease obligations | 17 | |||
Total debt | 3,624 | |||
Stockholders’ equity: | ||||
Preferred stock, $.01 par value, 15,000,000 shares authorized, no shares issued | — | |||
Common stock, $.01 par value, 800,000,000 shares authorized, 253,685,733 shares issued and outstanding for 2008 and no shares issued for 2007 | 3 | |||
Additional paid-in capital | 3,163 | |||
Retained earnings | 191 | |||
Accumulated other comprehensive (loss) income | (27 | ) | ||
Total stockholders’ equity | 3,330 | |||
Total capitalization | $ | 6,954 | ||
22
Table of Contents
Nine | ||||||||||||||||||||||||
Months Ended | ||||||||||||||||||||||||
September 30, | Fiscal Year | |||||||||||||||||||||||
2008 | 2007 | 2007 | 2006 | 2005 | 2004 | |||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
(In millions, except per share data) | ||||||||||||||||||||||||
Statements of Operations Data: | ||||||||||||||||||||||||
Net sales | $ | 4,369 | $ | 4,347 | $ | 5,748 | $ | 4,735 | $ | 3,205 | $ | 3,065 | ||||||||||||
Cost of sales | 2,003 | 1,984 | 2,617 | 1,994 | 1,120 | 1,051 | ||||||||||||||||||
Gross profit | 2,366 | 2,363 | 3,131 | 2,741 | 2,085 | 2,014 | ||||||||||||||||||
Selling, general and administrative expenses | 1,586 | 1,527 | 2,018 | 1,659 | 1,179 | 1,135 | ||||||||||||||||||
Depreciation and amortization | 84 | 69 | 98 | 69 | 26 | 10 | ||||||||||||||||||
Impairment of intangible assets | — | — | 6 | — | — | — | ||||||||||||||||||
Restructuring costs | 31 | 36 | 76 | 27 | 10 | 36 | ||||||||||||||||||
Gain on disposal of property and intangible assets, net | (3 | ) | — | (71 | ) | (32 | ) | (36 | ) | (1 | ) | |||||||||||||
Income from operations | 668 | 731 | 1,004 | 1,018 | 906 | 834 | ||||||||||||||||||
Interest expense | 199 | 195 | 253 | 257 | 210 | 177 | ||||||||||||||||||
Interest income | (30 | ) | (38 | ) | (64 | ) | (46 | ) | (40 | ) | (48 | ) | ||||||||||||
Other (income) expense | (8 | ) | (2 | ) | (2 | ) | 2 | (51 | ) | 2 | ||||||||||||||
23
Table of Contents
Nine | ||||||||||||||||||||||||
Months Ended | ||||||||||||||||||||||||
September 30, | Fiscal Year | |||||||||||||||||||||||
2008 | 2007 | 2007 | 2006 | 2005 | 2004 | |||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
(In millions, except per share data) | ||||||||||||||||||||||||
Income before provision for income taxes, equity in earnings of unconsolidated subsidiaries and cumulative effect of change in accounting policy | 507 | 576 | 817 | 805 | 787 | 703 | ||||||||||||||||||
Provision for income taxes | 199 | 218 | 322 | 298 | 321 | 270 | ||||||||||||||||||
Income before equity in earnings of unconsolidated subsidiaries and cumulative effect of change in accounting policy | 308 | 358 | 495 | 507 | 466 | 433 | ||||||||||||||||||
Equity in earnings of unconsolidated subsidiaries | 1 | 1 | 2 | 3 | 21 | 13 | ||||||||||||||||||
Income before cumulative effect of change in accounting policy | 309 | 359 | 497 | 510 | 487 | 446 | ||||||||||||||||||
Cumulative effect of change in accounting policy, net of tax | — | — | — | — | 10 | — | ||||||||||||||||||
Net income | $ | 309 | $ | 359 | $ | 497 | $ | 510 | $ | 477 | $ | 446 | ||||||||||||
Earnings per share(1) | $ | 1.21 | $ | 1.42 | $ | 1.96 | $ | 2.01 | $ | 1.88 | $ | 1.76 | ||||||||||||
Balance Sheet Data: | ||||||||||||||||||||||||
Cash and cash equivalents | $ | 239 | $ | 34 | $ | 67 | $ | 35 | $ | 28 | $ | 19 | ||||||||||||
Total assets | 9,822 | 10,896 | 10,528 | 9,346 | 7,433 | 7,625 | ||||||||||||||||||
Current portion of long-term debt | 35 | 258 | 126 | 708 | 404 | 435 | ||||||||||||||||||
Long-term debt | 3,587 | 2,969 | 2,912 | 3,084 | 2,858 | 3,468 | ||||||||||||||||||
Other non-current liabilities | 2,002 | 1,381 | 1,460 | 1,321 | 1,013 | 943 | ||||||||||||||||||
Total invested equity | 3,330 | 4,992 | 5,021 | 3,250 | 2,426 | 2,106 | ||||||||||||||||||
Statements of Cash Flows: | ||||||||||||||||||||||||
Cash provided by (used in): | ||||||||||||||||||||||||
Operating activities(2) | $ | 523 | $ | 706 | $ | 603 | $ | 581 | $ | 583 | $ | 610 | ||||||||||||
Investing activities | 1,175 | (1,450 | ) | (1,087 | ) | (502 | ) | 283 | 184 | |||||||||||||||
Financing activities(2) | (1,523 | ) | 742 | 515 | (72 | ) | (815 | ) | (799 | ) | ||||||||||||||
Depreciation expense(3) | 102 | 89 | 120 | 94 | 48 | 53 | ||||||||||||||||||
Amortization expense(3) | 44 | 38 | 49 | 45 | 31 | 31 | ||||||||||||||||||
Capital expenditures | (203 | ) | (123 | ) | (230 | ) | (158 | ) | (44 | ) | (71 | ) |
(1) | Earnings per share (“EPS”) are computed by dividing net income by the weighted average number of common shares outstanding for the period. For all periods prior to May 7, 2008, the number of basic shares used is the number of shares outstanding on May 7, 2008, as no common stock of DPS was traded prior to May 7, 2008 and no DPS equity awards were outstanding for the prior periods. Subsequent to May 7, 2008, the number of basic shares includes the 512,580 shares related to former Cadbury Schweppes benefit plans converted to DPS shares on a daily volume weighted average. | |
(2) | The cash provided by operating and financing activities for the nine months ended September 30, 2007, reflect the effects of the restatement to cash flows, as more fully described in Note 19 to our unaudited condensed consolidated financial statements. | |
(3) | The depreciation and amortization expenses reflected in this section of the table represent our total depreciation and amortization expenses as reflected on our combined statements of cash flows. Depreciation and amortization expenses in our combined statements of operations data are reflected in various line items including “depreciation and amortization” and “cost of sales.” |
24
Table of Contents
First | Second | Third | Fourth | |||||||||||||
For the Year Ended December 31, | Quarter | Quarter | Quarter | Quarter | ||||||||||||
(Unaudited, in millions, except per share data) | ||||||||||||||||
2007 | ||||||||||||||||
Net Sales | $ | 1,269 | $ | 1,543 | $ | 1,535 | $ | 1,401 | ||||||||
Gross profit | 697 | 850 | 816 | 768 | ||||||||||||
Net income | 69 | 136 | 154 | 138 | ||||||||||||
Basic earnings per common share(1) | $ | 0.27 | $ | 0.54 | $ | 0.61 | $ | 0.54 | ||||||||
Diluted earnings per common share(1) | $ | 0.27 | $ | 0.54 | $ | 0.61 | $ | 0.54 | ||||||||
2006 | ||||||||||||||||
Net Sales | $ | 698 | $ | 1,282 | $ | 1,400 | $ | 1,355 | ||||||||
Gross profit | 476 | 721 | 784 | 760 | ||||||||||||
Net income | 98 | 141 | 120 | 151 | ||||||||||||
Basic earnings per common share(1) | $ | 0.39 | $ | 0.55 | $ | 0.47 | $ | 0.60 | ||||||||
Diluted earnings per common share(1) | $ | 0.39 | $ | 0.55 | $ | 0.47 | $ | 0.60 |
(1) | In connection with the separation from Cadbury on May 7, 2008, DPS distributed to Cadbury shareholders the common stock of DPS. On the date of the distribution 253.7 million shares of common stock were issued. As a result, on May 7, 2008, the Company had 253.7 million shares of common stock outstanding and this share amount is being utilized for the calculation of basic earnings per common share for all periods presented prior to the date of the distribution. The same number of shares is being used for diluted earnings per common share as for basic earnings per common share as no common stock of DPS was traded prior to May 7, 2008, and no DPS equity awards were outstanding for the prior periods. |
25
Table of Contents
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Related party receivable | $ | 11 | ||
Notes receivable from related parties | 1,375 | |||
Related party payable | (70 | ) | ||
Current portion of the long-term debt payable to related parties | (140 | ) | ||
Long-term debt payable to related parties | (2,909 | ) | ||
Net cash settlement of related party balances | $ | (1,733 | ) | |
26
Table of Contents
For the | ||||
Nine Months Ended | ||||
September 30, 2008 | ||||
Transaction costs and other one time separation costs(1) | $ | 29 | ||
Costs associated with the bridge loan facility(2) | $ | 24 | ||
Incremental tax expense related to separation, excluding indemnified taxes | $ | 11 |
(1) | We incurred transaction costs and other one time separation costs of $29 million for the nine months ended September 30, 2008. These costs are included in selling, general and administrative expenses in the statement of operations. We expect our results of operations for the remainder of 2008 to include transaction costs and other one time separation costs of approximately $6 million. | |
(2) | We incurred $24 million of costs associated with the $1.7 billion bridge loan facility which was entered into to reduce financing risks and facilitate Cadbury’s separation of us. Financing fees of $21 million were expensed when the bridge loan facility was terminated on April 30, 2008, and $5 million of interest expense was included as a component of interest expense, partially offset by $2 million in interest income while in escrow. |
Contributions | Distributions | |||||||
Legal restructuring to purchase Canada operations from Cadbury | $ | — | $ | (894 | ) | |||
Legal restructuring relating to Cadbury confectionery operations, including debt repayment | — | (809 | ) | |||||
Legal restructuring relating to Mexico operations | — | (520 | ) | |||||
Contributions from parent | 318 | — | ||||||
Tax reserve provided under FIN 48 as part of separation, net of indemnity | — | (19 | ) | |||||
Other | (34 | ) | — | |||||
Total | $ | 284 | $ | (2,242 | ) | |||
27
Table of Contents
• | our Beverage Concentrates segment is a brand ownership business; | |
• | our Finished Goods segment is a brand ownership and a bottling business and, to a lesser extent, a distribution business; | |
• | our Bottling Group segment is a bottling and distribution business; and | |
• | our Mexico and the Caribbean segment is a brand ownership and a bottling and distribution business. |
28
Table of Contents
• | Strengthens our route-to-market by creating a third consolidated bottling system, our Bottling Group, in addition to theCoca-Cola affiliated and PepsiCo affiliated systems. In addition, by owning a significant portion of our bottling and distribution network we are able to improve focus on our brands, especially certain of our brands such as 7UP, Sunkist, A&W and Snapple, which do not have a large presence in theCoca-Cola affiliated and PepsiCo affiliated bottler systems. Our strengthened route-to-market following our bottling acquisitions has enabled us to increase the market share of our brands (as measured by volume) in many of the markets served by the bottlers we acquired. | |
• | Provides opportunities for net sales and profit growth through the alignment of the economic interests of our brand ownership and our bottling and distribution businesses. For example, we can focus on maximizing profitability for our company as a whole rather than focusing on profitability generated from either the sale of concentrates or the bottling and distribution of our products. | |
• | Enables us to be more flexible and responsive to the changing needs of our large retail customers, including by coordinating sales, service, distribution, promotions and product launches. | |
• | Allows us to more fully leverage our scale and reduce costs by creating greater geographic manufacturing and distribution coverage. |
• | Increased health consciousness. We believe the main beneficiaries of this trend include diet drinks,ready-to-drink teas, enhanced waters and bottled waters. | |
• | Changes in lifestyle. We believe changes in lifestyle will continue to drive increased sales of single-serve beverages, which typically have higher margins. |
29
Table of Contents
• | Growing demographic segments in the United States. We believe marketing and product innovations that target fast growing population segments, such as the Hispanic community in the United States, will drive further market growth. | |
• | Product and packaging innovation. We believe brand owners and bottling companies will continue to create new products and packages such as beverages with new ingredients and new premium flavors, as well as innovative convenient packaging that address changes in consumer tastes and preferences. | |
• | Changing retailer landscape. As retailers continue to consolidate, we believe retailers will support consumer product companies that can provide an attractive portfolio of products, a strong value proposition and efficient delivery. | |
• | Recent increases in raw material costs. The costs of a substantial proportion of the raw materials used in the beverage industry are dependent on commodity prices for aluminum, natural gas, resins, corn, pulp and other commodities. Commodity prices have risen from their historical levels and this has exerted pressure on industry margins. |
30
Table of Contents
• | Our Beverages Concentrate segment reflects sales from the manufacture of concentrates and syrups in the United States and Canada. Most of the brands in this segment are CSD brands. | |
• | Our Finished Goods segment reflects sales from the manufacture and distribution of finished beverages and other products in the United States and Canada. Most of the brands in this segment are NCB brands. | |
• | Our Bottling Group segment reflects sales from the manufacture, bottlingand/or distribution of finished beverages, including sales of our own brands and third-party owned brands. | |
• | Our Mexico and the Caribbean segment reflects sales from the manufacture, bottlingand/or distribution of both concentrates and finished beverages in those geographies. |
31
Table of Contents
• | the sale and distribution of beverage concentrates and syrups; | |
• | the sale and distribution of finished beverages; and | |
• | the distribution of products of third parties. |
• | Beverage concentrates cost of sales. The major components in our beverage concentrates cost of sales are flavors and sweeteners for diet beverage concentrates. | |
• | Bottler cost of sales. The major components in our bottler cost of sales are beverage concentrates, packaging and ingredients. Packaging costs and ingredients costs represented approximately 39% and 19%, respectively, of our cost of sales in 2007. Packaging costs include aluminum, glass, PET and paper packaging. Ingredients include HFCS and other sweeteners, agricultural commodities (such as apples, citrus fruits and tomatoes), teas and flavorings. | |
• | Distributor cost of sales. The major component in our distributor cost of sales is purchased finished beverages. |
• | selling and marketing expenses; | |
• | transportation and warehousing expenses related to customer shipments, including fuel; | |
• | general and administrative expenses such as management payroll, benefits, travel and entertainment, accounting and legal expenses and rent on leased office facilities; and | |
• | corporate function expenses allocated from Cadbury (as described under “— Our Separation from Cadbury”). |
32
Table of Contents
33
Table of Contents
34
Table of Contents
For the Nine Months Ended September 30, | ||||||||||||||||||||
2008 | 2007 | Percentage | ||||||||||||||||||
Dollars | Percent | Dollars | Percent | Change | ||||||||||||||||
Net sales | $ | 4,369 | 100.0 | % | $ | 4,347 | 100.0 | % | 0.5 | % | ||||||||||
Cost of sales | 2,003 | 45.9 | 1,984 | 45.6 | 1.0 | |||||||||||||||
Gross profit | 2,366 | 54.1 | 2,363 | 54.4 | 0.1 | |||||||||||||||
Selling, general and administrative expenses | 1,586 | 36.3 | 1,527 | 35.1 | 3.9 | |||||||||||||||
Depreciation and amortization | 84 | 1.9 | 69 | 1.6 | 21.7 | |||||||||||||||
Restructuring costs | 31 | 0.7 | 36 | 0.8 | (13.9 | ) | ||||||||||||||
Gain on disposal of property and intangible assets, net | (3 | ) | (0.1 | ) | — | — | NM | |||||||||||||
Income from operations | 668 | 15.3 | 731 | 16.9 | (8.6 | ) | ||||||||||||||
Interest expense | 199 | 4.6 | 195 | 4.5 | 2.1 | |||||||||||||||
Interest income | (30 | ) | (0.7 | ) | (38 | ) | (0.9 | ) | (21.1 | ) | ||||||||||
Other (income) expense | (8 | ) | (0.2 | ) | (2 | ) | — | NM | ||||||||||||
Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries | 507 | 11.6 | 576 | 13.3 | (12.0 | ) | ||||||||||||||
Provision for income taxes | 199 | 4.6 | 218 | 5.0 | (8.7 | ) | ||||||||||||||
Income before equity in earnings of unconsolidated subsidiaries | 308 | 7.0 | 358 | 8.3 | (14.0 | ) | ||||||||||||||
Equity in earnings of unconsolidated subsidiaries, net of tax | 1 | — | 1 | — | NM | |||||||||||||||
Net income | $ | 309 | 7.0 | % | $ | 359 | 8.3 | % | (13.9 | )% | ||||||||||
Earnings per common share: | ||||||||||||||||||||
Basic | $ | 1.21 | NM | $ | 1.42 | NM | (14.8 | )% | ||||||||||||
Diluted | $ | 1.21 | NM | $ | 1.42 | NM | (14.8 | )% |
35
Table of Contents
36
Table of Contents
For the | ||||||||
Nine Months Ended | ||||||||
September 30, | ||||||||
2008 | 2007(2) | |||||||
Net sales | ||||||||
Beverage Concentrates | $ | 1,001 | $ | 1,004 | ||||
Finished Goods | 1,254 | 1,174 | ||||||
Bottling Group | 2,360 | 2,388 | ||||||
Mexico and the Caribbean | 324 | 313 | ||||||
Intersegment eliminations and impact of foreign currency(1) | (570 | ) | (532 | ) | ||||
Net sales as reported | $ | 4,369 | $ | 4,347 | ||||
(1) | Total segment net sales include Beverage Concentrates and Finished Goods sales to the Bottling Group segment and Bottling Group segment sales to Beverage Concentrates and Finished Goods. These sales are detailed below. Intersegment sales are eliminated in the unaudited Consolidated Statement of Operations. The impact of foreign currency totaled $18 million and $2 million for the nine months ended September 30, 2008 and 2007, respectively. |
For the | ||||||||
Nine Months Ended | ||||||||
September 30, | ||||||||
2008 | 2007(2) | |||||||
Beverage Concentrates | $ | (294 | ) | $ | (281 | ) | ||
Finished Goods | (236 | ) | (217 | ) | ||||
Bottling Group | (58 | ) | (36 | ) | ||||
Total intersegment sales | $ | (588 | ) | $ | (534 | ) | ||
(2) | Intersegment revenue eliminations from the Bottling Group and Finished Goods segments have been reclassified from revenues to intersegment eliminations and impact of foreign currency. |
37
Table of Contents
For the | ||||||||
Nine Months Ended | ||||||||
September 30, | ||||||||
2008 | 2007 | |||||||
Segment Results — UOP, Adjustments and Interest Expense | ||||||||
Beverage Concentrates UOP | $ | 552 | $ | 541 | ||||
Finished Goods UOP(1) | 197 | 159 | ||||||
Bottling Group UOP(1) | (23 | ) | 60 | |||||
Mexico and the Caribbean UOP | 77 | 75 | ||||||
LIFO inventory adjustment | (17 | ) | (7 | ) | ||||
Intersegment eliminations and impact of foreign currency | (10 | ) | (2 | ) | ||||
Adjustments(2) | (108 | ) | (95 | ) | ||||
Income from operations | 668 | 731 | ||||||
Interest expense, net | (169 | ) | (157 | ) | ||||
Other expense | 8 | 2 | ||||||
Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries as reported | $ | 507 | $ | 576 | ||||
(1) | UOP for the nine months ended September 30, 2007, for the Bottling Group and Finished Goods segment has been recast to reallocate $43 million of intersegment profit to conform to the change in 2008 management reporting of segment UOP. The allocations for the full year 2007 totaled $54 million. | |
(2) | Adjustments consist of the following: |
For the | ||||||||
Nine Months Ended | ||||||||
September 30, | ||||||||
2008 | 2007 | |||||||
Restructuring costs | $ | (31 | ) | $ | (36 | ) | ||
Transaction costs and other one time separation costs | (29 | ) | — | |||||
Unallocated general and administrative expenses | (24 | ) | (30 | ) | ||||
Stock-based compensation expense | (7 | ) | (14 | ) | ||||
Amortization expense related to intangible assets | (21 | ) | (20 | ) | ||||
Incremental pension costs | (4 | ) | (1 | ) | ||||
Gain on disposal of property and intangible assets, net | 3 | — | ||||||
Other | 5 | 6 | ||||||
Total | $ | (108 | ) | $ | (95 | ) | ||
For the | ||||||||||||||||
Nine Months Ended | ||||||||||||||||
September 30, | Amount | Percentage | ||||||||||||||
2008 | 2007 | Change | Change | |||||||||||||
Net sales | $ | 1,001 | $ | 1,004 | $ | (3 | ) | (0.3 | )% | |||||||
UOP | 552 | 541 | 11 | 2.0 | % |
38
Table of Contents
For the | ||||||||||||||||
Nine Months Ended | ||||||||||||||||
September 30, | Amount | Percentage | ||||||||||||||
2008 | 2007 | Change | Change | |||||||||||||
Net sales | $ | 1,254 | $ | 1,174 | $ | 80 | 6.8 | % | ||||||||
UOP | 197 | 159 | 38 | 23.9 | % |
For the | ||||||||||||||||
Nine Months Ended | ||||||||||||||||
September 30, | Amount | Percentage | ||||||||||||||
2008 | 2007 | Change | Change | |||||||||||||
Net sales | $ | 2,360 | $ | 2,388 | $ | (28 | ) | (1.2 | )% | |||||||
UOP | (23 | ) | 60 | (83 | ) | NM |
39
Table of Contents
For the | ||||||||||||||||
Nine Months Ended | ||||||||||||||||
September 30, | Amount | Percentage | ||||||||||||||
2008 | 2007 | Change | Change | |||||||||||||
Net sales | $ | 324 | $ | 313 | $ | 11 | 3.5 | % | ||||||||
UOP | 77 | 75 | 2 | 2.7 | % |
2007 | 2006 | Percentage | ||||||||||||||||||
Dollars | Percent | Dollars | Percent | Change | ||||||||||||||||
Net sales | $ | 5,748 | 100.0 | % | $ | 4,735 | 100.0 | % | 21.4 | % | ||||||||||
Cost of sales | 2,617 | 45.5 | 1,994 | 42.1 | 31.2 | |||||||||||||||
Gross profit | 3,131 | 54.5 | 2,741 | 57.9 | 14.2 | |||||||||||||||
Selling, general and administrative expenses | 2,018 | 35.1 | 1,659 | 35.0 | 21.6 | |||||||||||||||
Depreciation and amortization | 98 | 1.7 | 69 | 1.5 | 42.0 | |||||||||||||||
Restructuring costs | 76 | 1.3 | 27 | 0.6 | NM | |||||||||||||||
Impairment of intangible assets | 6 | 0.1 | — | — | NM | |||||||||||||||
Loss/(gain) on disposal of property and intangible assets, net | (71 | ) | (1.2 | ) | (32 | ) | (0.6 | ) | NM | |||||||||||
Income from operations | 1,004 | 17.5 | 1,018 | 21.4 | (1.4 | ) | ||||||||||||||
Interest expense | 253 | 4.4 | 257 | 5.4 | (1.6 | ) | ||||||||||||||
Interest income | (64 | ) | (1.1 | ) | (46 | ) | (1.0 | ) | 39.1 | |||||||||||
Other expense/(income) | (2 | ) | — | 2 | — | NM | ||||||||||||||
Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries | 817 | 14.2 | 805 | 17.0 | 1.5 | |||||||||||||||
Provision for income taxes | 322 | 5.6 | 298 | 6.3 | 8.1 | |||||||||||||||
Income before equity in earnings of unconsolidated subsidiaries | 495 | 8.6 | 507 | 10.7 | (2.4 | ) | ||||||||||||||
Equity in earnings of unconsolidated subsidiaries, net of tax | 2 | — | 3 | 0.1 | (33.3 | ) | ||||||||||||||
Net income | $ | 497 | 8.6 | % | $ | 510 | 10.8 | % | (2.5 | )% | ||||||||||
40
Table of Contents
41
Table of Contents
2007 | 2006 | |||||||
Net sales | ||||||||
Beverage Concentrates | $ | 1,342 | $ | 1,330 | ||||
Finished Goods | 1,562 | 1,516 | ||||||
Bottling Group | 3,143 | 2,001 | ||||||
Mexico and the Caribbean | 418 | 408 | ||||||
Intersegment eliminations and impact of foreign currency(1) | (717 | ) | (520 | ) | ||||
Net sales as reported | $ | 5,748 | $ | 4,735 | ||||
(1) | Total segment net sales include Beverage Concentrates and Finished Goods sales to the Bottling Group segment and Bottling Group sales to the Beverage Concentrates and Finished Goods segments. These sales are detailed below. Intersegment sales are eliminated in our audited combined statements of operations. The increase in these eliminations was due principally to the inclusion of our 2006 bottling acquisitions for the full year 2007 as compared to the inclusion of our 2006 bottling acquisitions for partial periods in 2006. |
2007 | 2006 | |||||||
Beverage Concentrates | $ | 386 | $ | 255 | ||||
Finished Goods | 289 | 235 | ||||||
Bottling Group | 51 | 28 | ||||||
Total intersegment sales | $ | 726 | $ | 518 | ||||
2007 | 2006 | |||||||
Underlying operating profit | ||||||||
Beverage Concentrates UOP | $ | 731 | $ | 710 | ||||
Finished Goods UOP(1) | 221 | 228 | ||||||
Bottling Group UOP(1) | 76 | 74 | ||||||
Mexico and the Caribbean UOP | 100 | 102 | ||||||
Corporate and other(2) | (36 | ) | (10 | ) | ||||
Adjustments and eliminations(3) | (275 | ) | (299 | ) | ||||
Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries | $ | 817 | $ | 805 | ||||
(1) | UOP for the Bottling Group and Finished Goods segments have been recast to reallocate intersegment profit allocations to conform to the change in 2008 management reporting of segment UOP. The allocations totaled $54 million and $56 million for 2007 and 2006, respectively. | |
(2) | Consists of equity in earnings of unconsolidated subsidiaries and general and administrative expenses not allocated to the segments. The change was primarily due to a decrease in our equity in earnings of unconsolidated subsidiaries compared to 2006 as a result of our purchase of the remaining 55% of DPSUBG in May 2006 and an increase in general and administrative expenses related to our IT operations. |
42
Table of Contents
(3) | Adjustments and eliminations are detailed below. Note that in 2007, a portion ($58 million) of the $71 million gain on termination of the glaceau distribution agreements is included as an adjustment. The balance of the gain ($13 million) is reflected in the Bottling Group UOP. |
2007 | 2006 | |||||||
Interest expense, net | $ | (189 | ) | $ | (211 | ) | ||
Other income (expense) | 2 | (2 | ) | |||||
Restructuring costs | (76 | ) | (27 | ) | ||||
Stock-based compensation expense | (21 | ) | (17 | ) | ||||
Amortization expense related to intangible assets | (30 | ) | (19 | ) | ||||
Incremental pension costs | (11 | ) | (15 | ) | ||||
Impairment of intangible assets | (6 | ) | — | |||||
LIFO inventory adjustment | (6 | ) | (3 | ) | ||||
Intersegment eliminations and impact of foreign currency | 2 | (12 | ) | |||||
Gain on disposal of intangible assets | 58 | 32 | ||||||
Elimination of equity earnings in DPSUBG | — | (5 | ) | |||||
Other | 2 | (20 | ) | |||||
Total | $ | (275 | ) | $ | (299 | ) | ||
Dollar | ||||||||||||||||
Amount | Percentage | |||||||||||||||
2007 | 2006 | Change | Change | |||||||||||||
Net sales | $ | 1,342 | $ | 1,330 | $ | 12 | 0.9 | % | ||||||||
UOP | 731 | 710 | 21 | 3.0 | % |
43
Table of Contents
Dollar | ||||||||||||||||
Amount | Percentage | |||||||||||||||
2007 | 2006 | Change | Change | |||||||||||||
Net sales | $ | 1,562 | $ | 1,516 | $ | 46 | 3.0 | % | ||||||||
UOP | 221 | 228 | (7 | ) | (3.1 | )% |
Dollar | ||||||||||||||||
Amount | Percentage | |||||||||||||||
2007 | 2006 | Change | Change | |||||||||||||
Net sales | $ | 3,143 | $ | 2,001 | $ | 1,142 | 57.1 | % | ||||||||
UOP | 76 | 74 | 2 | 2.7 | % |
44
Table of Contents
Dollar | ||||||||||||||||
Amount | Percentage | |||||||||||||||
2007 | 2006 | Change | Change | |||||||||||||
Net sales | $ | 418 | $ | 408 | $ | 10 | 2.5 | % | ||||||||
UOP | 100 | 102 | (2 | ) | (2.0 | )% |
2006 | 2005 | Percentage | ||||||||||||||||||
Dollars | Percent | Dollars | Percent | Change | ||||||||||||||||
Net sales | $ | 4,735 | 100.0 | % | $ | 3,205 | 100.0 | % | 47.7 | % | ||||||||||
Cost of sales | 1,994 | 42.1 | 1,120 | 34.9 | 78.0 | |||||||||||||||
Gross profit | 2,741 | 57.9 | 2,085 | 65.1 | 31.5 | |||||||||||||||
Selling, general and administrative expenses | 1,659 | 35.0 | 1,179 | 36.8 | 40.7 | |||||||||||||||
Depreciation and amortization | 69 | 1.5 | 26 | 0.8 | 165.4 | |||||||||||||||
Restructuring costs | 27 | 0.6 | 10 | 0.3 | NM | |||||||||||||||
Loss/(gain) on disposal of property and intangible assets, net | (32 | ) | (0.6 | ) | (36 | ) | (1.1 | ) | NM | |||||||||||
Income from operations | 1,018 | 21.4 | 906 | 28.3 | 12.4 | |||||||||||||||
Interest expense | 257 | 5.4 | 210 | 6.6 | 22.4 | |||||||||||||||
Interest income | (46 | ) | (1.0 | ) | (40 | ) | (1.2 | ) | (15.0 | ) | ||||||||||
Other expense/(income) | 2 | — | (51 | ) | (1.6 | ) | NM | |||||||||||||
Income before provision for income taxes, equity in earnings of unconsolidated subsidiaries and cumulative effect of change in accounting policy | 805 | 17.0 | 787 | 24.5 | 2.3 | |||||||||||||||
Provision for income taxes | 298 | 6.3 | 321 | 10.0 | (7.2 | ) | ||||||||||||||
Income before equity in earnings of unconsolidated subsidiaries and cumulative effect of change in accounting policy | 507 | 10.7 | 466 | 14.5 | 8.8 | |||||||||||||||
Equity in earnings of unconsolidated subsidiaries, net of tax | 3 | 0.1 | 21 | 0.7 | NM | |||||||||||||||
Income before cumulative effect of change in accounting policy | 510 | 10.8 | 487 | 15.2 | 4.7 | |||||||||||||||
Cumulative effect of change in accounting policy, net of tax | — | — | 10 | 0.3 | NM | |||||||||||||||
Net income | $ | 510 | 10.8 | % | $ | 477 | 14.9 | % | 6.9 | % | ||||||||||
45
Table of Contents
46
Table of Contents
2006 | 2005 | |||||||
Net sales | ||||||||
Beverage Concentrates | $ | 1,330 | $ | 1,304 | ||||
Finished Goods | 1,516 | 1,516 | ||||||
Bottling Group | 2,001 | 241 | ||||||
Mexico and the Caribbean | 408 | 354 | ||||||
Intersegment eliminations and impact of foreign currency(1) | (520 | ) | (210 | ) | ||||
Net sales as reported | $ | 4,735 | $ | 3,205 | ||||
(1) | Total segment net sales include Beverage Concentrates and Finished Goods sales to the Bottling Group segment and Bottling Group sales to the Beverage Concentrates and Finished Goods segments. These sales are detailed below. Intersegment sales are eliminated in our audited combined statements of operations. The increase in these eliminations was due principally to the inclusion of our 2006 bottling acquisitions. |
2006 | 2005 | |||||||
Beverage Concentrates | $ | 255 | $ | 41 | ||||
Finished Goods | 235 | 174 | ||||||
Bottling Group | 28 | — | ||||||
Total intersegment sales | $ | 518 | $ | 215 | ||||
2006 | 2005 | |||||||
Underlying operating profit | ||||||||
Beverage Concentrates UOP | $ | 710 | $ | 657 | ||||
Finished Goods UOP(1) | 228 | 220 | ||||||
Bottling Group UOP(1) | 74 | (11 | ) | |||||
Mexico and the Caribbean UOP | 102 | 96 | ||||||
Corporate and other(2) | (10 | ) | 14 | |||||
Adjustments and eliminations(3) | (299 | ) | (189 | ) | ||||
Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries | $ | 805 | $ | 787 | ||||
47
Table of Contents
(1) | UOP for the Bottling Group and Finished Goods segments have been recast to reallocate intersegment profit allocations to conform to the change in 2008 management reporting of segment UOP. The allocations totaled $56 million and $55 million for 2006 and 2005, respectively. | |
(2) | Consists of equity in earnings of unconsolidated subsidiaries and general and administrative expenses not allocated to the segments. The change was primarily due to a decrease in our equity in earnings of unconsolidated subsidiaries compared to 2006 as a result of our purchase of the remaining 55% of DPSUBG in May 2006 and an increase in general and administrative expenses related to our IT operations. | |
(3) | Adjustments and eliminations consist of the following: |
2006 | 2005 | |||||||
Interest expense, net | $ | (211 | ) | $ | (170 | ) | ||
Other (expense) income | (2 | ) | 51 | |||||
Restructuring costs | (27 | ) | (10 | ) | ||||
Stock-based compensation expense | (17 | ) | (22 | ) | ||||
Amortization expense related to intangible assets | (19 | ) | (3 | ) | ||||
Incremental pension costs | (15 | ) | (25 | ) | ||||
LIFO inventory adjustment | (3 | ) | (8 | ) | ||||
Intersegment eliminations and impact of foreign currency | (12 | ) | (10 | ) | ||||
Gain on disposal of intangible assets | 32 | 36 | ||||||
Elimination of equity earnings in DPSUBG | (5 | ) | (23 | ) | ||||
Other | (20 | ) | (5 | ) | ||||
Total | $ | (299 | ) | $ | (189 | ) | ||
Dollar | ||||||||||||||||
Amount | Percentage | |||||||||||||||
2006 | 2005 | Change | Change | |||||||||||||
Net sales | $ | 1,330 | $ | 1,304 | $ | 26 | 2.0 | % | ||||||||
UOP | 710 | 657 | 53 | 8.1 | % |
48
Table of Contents
Dollar | ||||||||||||||||
Amount | Percentage | |||||||||||||||
2006 | 2005 | Change | Change | |||||||||||||
Net sales | $ | 1,516 | $ | 1,516 | $ | — | — | % | ||||||||
UOP | 228 | 220 | 8 | 3.6 | % |
Dollar | ||||||||||||||||
Amount | Percentage | |||||||||||||||
2006 | 2005 | Change | Change | |||||||||||||
Net sales | $ | 2,001 | $ | 241 | $ | 1,760 | NM | |||||||||
UOP | 74 | (11 | ) | (85 | ) | NM |
Dollar | ||||||||||||||||
Amount | Percentage | |||||||||||||||
2006 | 2005 | Change | Change | |||||||||||||
Net sales | $ | 408 | $ | 354 | $ | 54 | 15.3 | % | ||||||||
UOP | 102 | 96 | 6 | 6.3 | % |
49
Table of Contents
• | revenue recognition; | |
• | valuations of goodwill and other indefinite lived intangibles; | |
• | stock-based compensation; | |
• | pension and postretirement benefits; and | |
• | income taxes. |
50
Table of Contents
51
Table of Contents
52
Table of Contents
• | We incurred significant third-party debt in connection with the separation. Our debt ratings are Baa3 with a stable outlook from Moody’s Investor Service and BBB- with a negative outlook from Standard & Poor’s; | |
• | We will continue to make capital expenditures to build new manufacturing capacity, upgrade our existing plants and distribution fleet of trucks, replace and expand our cold drink equipment, make IT investments for IT systems, and from time-to-time invest in restructuring programs in order to improve operating efficiencies and lower costs; | |
• | We assumed significant pension obligations in connection with the separation; and | |
• | We may make further acquisitions. |
53
Table of Contents
54
Table of Contents
For the Nine Months | ||||||||||||||||||||
Ended September 30, | For the Fiscal Year | |||||||||||||||||||
2008 | 2007 | 2007 | 2006 | 2005 | ||||||||||||||||
Net cash provided by operating activities | $ | 523 | $ | 706 | $ | 603 | $ | 581 | $ | 583 | ||||||||||
Net cash provided by (used in) investing activities | 1,175 | (1,450 | ) | (1,087 | ) | (502 | ) | 283 | ||||||||||||
Net cash (used in) provided by financing activities | (1,523 | ) | 742 | 515 | (72 | ) | (815 | ) |
55
Table of Contents
56
Table of Contents
For the Nine Months Ended | ||||||||
September 30, | ||||||||
2008 | 2007 | |||||||
Issuances of Third Party Debt: | ||||||||
Senior unsecured credit facility | $ | 2,200 | $ | — | ||||
Senior unsecured notes | 1,700 | — | ||||||
Bridge loan facility | 1,700 | — | ||||||
Total issuances of debt | $ | 5,600 | $ | — | ||||
Payments on Third Party Debt: | ||||||||
Senior unsecured credit facility | $ | (295 | ) | $ | — | |||
Bridge loan facility | (1,700 | ) | — | |||||
Other payments | (3 | ) | — | |||||
Total payments on debt | $ | (1,998 | ) | $ | — | |||
Net change in third party debt | $ | 3,602 | $ | — | ||||
For the Nine Months Ended | ||||||||
September 30, | ||||||||
2008 | 2007 | |||||||
Issuances of Related Party Debt: | ||||||||
Issuances of related party debt | $ | 1,615 | $ | 2,803 | ||||
Payments on Related Party Debt: | ||||||||
Payments on related party debt | $ | (4,664 | ) | $ | (3,232 | ) | ||
Net change in related party debt | $ | (3,049 | ) | $ | (429 | ) | ||
57
Table of Contents
Payments Due in Year | ||||||||||||||||||||||||||||
After | ||||||||||||||||||||||||||||
Total | 2008 | 2009 | 2010 | 2011 | 2012 | 2012 | ||||||||||||||||||||||
Capital leases(1) | $ | 21 | $ | 2 | $ | 3 | $ | 3 | $ | 3 | $ | 3 | $ | 7 | ||||||||||||||
Operating leases(2) | 281 | 72 | 53 | 45 | 36 | 29 | 46 | |||||||||||||||||||||
Purchase obligations(3) | 122 | 36 | 24 | 20 | 11 | 10 | 21 | |||||||||||||||||||||
Other long-term liabilities(4) | 44 | 4 | 4 | 4 | 4 | 4 | 24 |
(1) | Amounts represent capitalized lease obligations, net of interest. Interest in respect of capital leases is included under the caption “Interest payments” on this table. | |
(2) | Amounts represent minimum rental commitment under non-cancelable operating leases. | |
(3) | Amounts represent payments under agreements to purchase goods or services that are legally binding and that specify all significant terms, including long-term contractual obligations. | |
(4) | Amounts represent estimated pension and postretirement benefit payments for U.S. andnon-U.S. defined benefit plans. |
Payments Due in Year | ||||||||||||||||||||||||||||
After | ||||||||||||||||||||||||||||
Total | 2008 | 2009 | 2010 | 2011 | 2012 | 2012 | ||||||||||||||||||||||
Senior unsecured credit facility | $ | 1,905 | $ | — | $ | 90 | $ | 302.5 | $ | 330 | $ | 907.5 | $ | 275 | ||||||||||||||
Senior unsecured notes | 1,700 | — | — | — | — | — | 1,700 | |||||||||||||||||||||
Interest payments(1) | 1,160 | 136 | 220 | 208 | 206 | 177 | 213 | |||||||||||||||||||||
Payable to Cadbury(2) | 137 | 1 | 21 | 10 | 10 | 10 | 85 |
(1) | Amounts represent our estimated interest payments based on projected interest rates for floating rate debt and specified interest rates for fixed rate debt. | |
(2) | Additional amounts payable to Cadbury of approximately $11 million are excluded from the table above as due to uncertainty regarding the timing of payments associated with these liabilities we are unable to make a reasonable estimate of the amount and period for which these liabilities might be paid. |
58
Table of Contents
59
Table of Contents
60
Table of Contents
61
Table of Contents
• #1 flavored CSD company in the United States • More than 75% of our volume from brands that are either #1 or #2 in their category • #3 North American liquid refreshment beverage business • $5.7 billion of net sales in 2007 from the United States (89%), Canada (4%) and Mexico and the Caribbean (7%) • $1.0 billion of income from operations in 2007 | ||
Our Key Brands | ||
• #1 in its flavor category and #2 overall flavored CSD in the United States • Distinguished by its unique blend of 23 flavors and loyal consumer following • Flavors include regular, diet and “Soda Fountain Classics” line extensions • Oldest major soft drink in the United States, introduced in 1885 | ||
• A leading ready-to-drink tea in the United States • Teas include premium Snapple teas and super premium white, green, red and black teas • Brand also includes premium juices, juice drinks and recently launched enhanced waters • Founded in Brooklyn, New York in 1972 | ||
• #2 lemon-lime CSD in the United States • Re-launched in 2006 as the only major lemon-lime CSD with all-natural flavors and no artificial preservatives • Flavors include regular, diet and cherry • The original “Un-Cola,” created in 1929 | ||
• #1 apple juice and #1 apple sauce brand in the United States • Juice products include apple and other fruit juices, Mott’s Plus and Mott’s for Tots • Apple sauce products include regular, unsweetened, flavored and organic • Brand began as a line of apple cider and vinegar offerings in 1842 | ||
• #1 orange CSD in the United States • Flavors include orange, diet and other fruits • Licensed to us as a soft drink by the Sunkist Growers Association since 1986 | ||
62
Table of Contents
• #1 fruit punch brand in the United States • Brand includes a variety of fruit flavored and reduced calorie juice drinks • Developed originally as an ice cream topping known as “Leo’s Hawaiian Punch” in 1934 | ||
• #1 root beer in the United States • Flavors include regular and diet root beer and cream soda • A classic all-American soda first sold at a veteran’s parade in 1919 | ||
• #1 ginger ale in the United States and Canada • Brand includes club soda, tonic and other mixers • Created in Toronto, Canada in 1904 and introduced in the United States in 1919 | ||
• #2 ginger ale in the United States and Canada • Brand includes club soda, tonic and other mixers • First carbonated beverage in the world, invented in 1783 | ||
• #1 grapefruit CSD in the United States and #2 grapefruit CSD in Mexico • Flavors include regular, diet and ruby red • Founded in 1938 | ||
• A leading spicy tomato juice brand in the United States, Canada and Mexico • Key ingredient in Canada’s popular cocktail, the Bloody Caesar • Created in 1969 | ||
• #1 carbonated mineral water brand in Mexico • Brand includes Flavors, Twist and Naturel • Mexico’s oldest mineral water, founded in 1928 | ||
• #1 portfolio of mixer brands in the United States • #1 mixer brand (Mr & Mrs T) in the United States • Leading mixers (Margaritaville and Rose’s) in their flavor categories |
63
Table of Contents
• | 1980’s-mid-1990’s — We began building on our then existing Schweppes business by adding brands such as Mott’s, Canada Dry, Sunkist and A&W. We also acquired the Peñafiel business in Mexico. | |
• | 1995 — We acquired Dr Pepper/Seven Up, Inc. (having previously made minority investments in the company), increasing our share of the U.S. CSD market segment from under 5% to approximately 15%, as measured by volume, according to Beverage Digest. | |
• | 1999 — We acquired a 40% (increased to 45% in 2005) interest in DPSUBG, which was then our largest independent bottler. | |
• | 2000 — We acquired Snapple and other brands, significantly increasing our share of the U.S. NCB market segment. | |
• | 2003 — We created Cadbury Schweppes Americas Beverages by integrating the way we manage our four North American businesses (Mott’s, Snapple, Dr Pepper/Seven Up and Mexico). | |
• | 2006/2007 — We acquired the remaining 55% of DPSUBG and several smaller bottlers and integrated them into our Bottling Group operations, thereby expanding our geographic coverage. |
64
Table of Contents
• | Strengthens our route-to-market by creating a third consolidated bottling system, our Bottling Group, in addition to theCoca-Cola affiliated and PepsiCo affiliated systems. In addition, by owning a significant portion of our bottling and distribution network we are able to improve focus on our brands, especially certain of our brands such as 7UP, Sunkist, A&W and Snapple, which do not have a large presence in theCoca-Cola affiliated and PepsiCo affiliated bottler systems. | |
• | Provides opportunities for net sales and profit growth through the alignment of the economic interests of our brand ownership and our bottling and distribution businesses. For example, we can focus on maximizing profitability for our company as a whole rather than focusing on profitability generated from either the sale of concentrates or the bottling and distribution of our products. | |
• | Enables us to be more flexible and responsive to the changing needs of our large retail customers including by coordinating sales, service, distribution, promotions and product launches. | |
• | Allows us to more fully leverage our scale and reduce costs by creating greater geographic manufacturing and distribution coverage. |
65
Table of Contents
66
Table of Contents
67
Table of Contents
68
Table of Contents
69
Table of Contents
70
Table of Contents
71
Table of Contents
72
Table of Contents
73
Table of Contents
74
Table of Contents
Robert Jones v. Seven Up/RC Bottling Company of Southern California, Inc.
California Wage Audit
75
Table of Contents
• | all assets to the extent related to our business (including the stock of subsidiaries, real property and intellectual property) were retained by or transferred to us, subject to any licenses between the parties; | |
• | all assets to the extent related to Cadbury’s global confectionery business and its other beverages business (located principally in Australia) (including stock of subsidiaries, real property and intellectual property) were retained by or transferred to Cadbury Schweppes, subject to any licenses between the parties; | |
• | liabilities were allocated to, and assumed by, us to the extent they were related to our business; | |
• | liabilities were allocated to, and assumed by, Cadbury to the extent they were related to its global confectionery business and its other beverages business (located principally in Australia); | |
• | each party or one of its subsidiaries assumed or retained any liabilities relating to any of its or its subsidiaries’ or controlled affiliates’ debt, regardless of the issuer of such debt, to the extent relating to its business or secured exclusively by its assets; | |
• | except as may be set forth in or contemplated by the separation agreement or any ancillary agreement, the one-time transaction costs and expenses incurred on or prior to the separation were borne by Cadbury and after the separation were by the party incurring such costs; and | |
• | other liabilities were allocated to either Cadbury or us as set forth in the separation agreement. |
76
Table of Contents
• | the liabilities each such party assumed or retained pursuant to the separation agreement; | |
• | any breach by such party of any shared contract between the companies; | |
• | any liability for a misstatement or omission or alleged misstatement or omission of a material fact made after the distribution date contained in a document filed with the SEC or the U.K. Financial Services Authority by the other party after the distribution date based upon information that is furnished in writing by such party for inclusion in a filing by the other party; and | |
• | any breach by such party of the separation agreement, the ancillary agreements or any agreements between the parties specifically contemplated by the separation agreement or any ancillary agreement to remain in effect following the separation. |
77
Table of Contents
78
Table of Contents
79
Table of Contents
80
Table of Contents
81
Table of Contents
Name | Age* | Position | ||||
Wayne R. Sanders | 61 | Chairman | ||||
Larry D. Young | 54 | President, Chief Executive Officer and Director | ||||
John O. Stewart | 50 | Executive Vice President, Chief Financial Officer and Director | ||||
James L. Baldwin, Jr. | 47 | Executive Vice President and General Counsel | ||||
Rodger L. Collins | 50 | President — Bottling Group Sales and Finished Goods | ||||
Pedro Herrán Gacha | 47 | President — Mexico and the Caribbean | ||||
Derry L. Hobson | 58 | Executive Vice President — Supply Chain | ||||
James J. Johnston, Jr. | 51 | President — Concentrate Sales | ||||
Lawrence N. Solomon | 53 | Executive Vice President — Human Resources | ||||
James R. Trebilcock | 50 | Executive Vice President — Marketing | ||||
John L. Adams | 64 | Director | ||||
Terence D. Martin | 65 | Director | ||||
Pamela H. Patsley | 51 | Director | ||||
Ronald G. Rogers | 60 | Director | ||||
Jack L. Stahl | 55 | Director | ||||
M. Anne Szostak | 58 | Director |
* | As of November 24, 2008 |
82
Table of Contents
83
Table of Contents
84
Table of Contents
• | honest and ethical conduct; | |
• | full, fair, accurate, timely and understandable disclosure in reports and documents that we file with the SEC and in our other public communications; | |
• | compliance with applicable laws, rules and regulations, including insider trading compliance; and | |
• | accountability for adherence to the code and prompt internal reporting of violations of the code, including illegal or unethical behavior regarding accounting or auditing practices. |
85
Table of Contents
• | Total compensation was designed to be competitive in the relevant market, thereby enabling Cadbury Schweppes to attract, retain, motivate and reward high caliber executives; | |
• | Total compensation awarded to executives was designed to reflect and reinforce Cadbury Schweppes’ focus on financial management and bottom-line performance; | |
• | The achievement of short and long-term business objectives was recognized through a combination of incentives and rewards with a significant weighting on performance-based compensation versus fixed pay; and | |
• | Equity incentive awards were designed to align the interests of management with those of shareholders of Cadbury Schweppes. |
86
Table of Contents
• | Base Salary— base salary provided NEOs with a fixed level of cash compensation intended to aid in the attraction and retention of talent in a competitive market. Base salary is reflected in the “Salary” column in the Summary Compensation Table. | |
• | Annual Cash Incentive Compensation— annual cash incentive compensation encouraged NEOs to focus on our annual financial plan and motivated the performance of the NEOs in alignment with the short-term interests of shareholders of Cadbury Schweppes. Annual cash incentive compensation is reflected in the “Non-Equity Incentive Plan Compensation” column in the Summary Compensation Table. | |
• | Long-Term Share-Based Incentive Compensation— long-term share-based incentive compensation rewarded NEOs for achieving quantitative goals that are key drivers of long-term performance. Long-term share-based incentives aligned the interests of executives with those of shareholders of Cadbury Schweppes and provided strong retention and motivational incentives. Long-term share-based incentive compensation is reflected in the “Stock Awards” and “Option Awards” columns in the Summary Compensation Table. |
87
Table of Contents
Anheuser-Busch | ConAgra | Hershey | PepsiAmericas | |||
Brown-Forman | Constellation Brands | Smucker | Pepsi Bottling Group | |||
Campbell Soup | General Mills | Kellogg | Sara Lee | |||
Coca-Cola Enterprises | Heinz | Molson Coors | Wrigley |
88
Table of Contents
89
Table of Contents
• | An automobile allowance; | |
• | A service allowance to offset the costs of items such as financial, estate and tax planning; and | |
• | Annual physicals and disability income premiums. |
90
Table of Contents
Change in | ||||||||||||||||||||||||||||||||
Pension | ||||||||||||||||||||||||||||||||
Value and | ||||||||||||||||||||||||||||||||
Non- | ||||||||||||||||||||||||||||||||
Qualified | ||||||||||||||||||||||||||||||||
Non-Equity | Deferred | |||||||||||||||||||||||||||||||
Stock | Option | Incentive Plan | Compensation | All Other | ||||||||||||||||||||||||||||
Salary | Awards | Awards | Compensation | Earnings | Compensation | Total | ||||||||||||||||||||||||||
Name & Principal Position | Year | ($)(5) | ($)(6) | ($)(7) | ($)(8) | ($)(9) | ($)(10) | ($) | ||||||||||||||||||||||||
Larry D. Young, | 2007 | 672,266 | 514,402 | 112,168 | 510,400 | 35,000 | 197,411 | 2,041,647 | ||||||||||||||||||||||||
President and Chief Executive Officer(1) | ||||||||||||||||||||||||||||||||
John O. Stewart, | 2007 | 425,654 | 407,965 | — | 218,266 | 5,000 | 78,288 | 1,135,173 | ||||||||||||||||||||||||
Executive Vice President and Chief Financial Officer | ||||||||||||||||||||||||||||||||
Randall E. Gier, | 2007 | 456,577 | 335,509 | 329,539 | 190,378 | 55,000 | 57,186 | 1,424,189 | ||||||||||||||||||||||||
Executive Vice President, Marketing and R&D(2) | ||||||||||||||||||||||||||||||||
James J. Johnston, Jr., | 2007 | 435,962 | 241,532 | 98,678 | 182,497 | 75,000 | 52,151 | 1,085,820 | ||||||||||||||||||||||||
President, Finished Goods and Concentrate Sales | ||||||||||||||||||||||||||||||||
Pedro Herrán Gacha, | 2007 | 431,427 | 370,375 | 89,966 | 89,998 | 50,000 | 619,936 | 1,651,702 | ||||||||||||||||||||||||
President, Mexico and the Caribbean | ||||||||||||||||||||||||||||||||
Gilbert M. Cassagne, | 2007 | 714,808 | 448,019 | 322,341 | 448,406 | 910,000 | 2,257,202 | 5,100,776 | ||||||||||||||||||||||||
Former President and Chief Executive Officer(3) | ||||||||||||||||||||||||||||||||
John L. Belsito, | 2007 | 470,354 | 193,466 | 77,652 | 241,414 | 120,000 | 80,280 | 1,186,812 | ||||||||||||||||||||||||
Former President, Snapple Distributors(4) |
(1) | Mr. Young was appointed President and Chief Executive Officer on October 10, 2007. | |
(2) | Mr. Gier, formerly Executive Vice President — Marketing and R&D, left the company effective September 26, 2008. | |
(3) | Mr. Cassagne, formerly President and Chief Executive Officer, left the company effective October 12, 2007. | |
(4) | Mr. Belsito, formerly President, Snapple Distributors, left the company effective December 19, 2007. | |
(5) | The amounts shown in this column represent the base salary reported on eachForm W-2 for each of our NEOs for 2007. Due to our payroll practices, the amounts shown reflect base salary earned between December 21, 2006 and December 22, 2007. Base salary earned between December 23, 2007 and December 31, 2007 will be reported on the 2008Form W-2 and reflected in the Summary Compensation Table in our 2009 proxy statement. | |
(6) | The amounts shown in this column represent the dollar amount of the accounting expense recognized for financial statement reporting purposes for 2007 for all outstanding stock awards granted to the NEOs pursuant to the international share award plan, the bonus share retention plan and the long-term incentive plan, in accordance with the rules of SFAS 123(R). For Mr. Cassagne and Mr. Belsito, these amounts also include the dollar amount of the accounting expense recognized for outstanding stock awards granted pursuant to the integration share success plan. The amounts disregard adjustment for forfeiture assumptions and do not reflect amounts realized or paid to the NEOs in 2007 or prior years. Assumptions used to calculate these amounts (disregarding forfeiture assumptions) are included in note 14 to our audited combined financial statements. For further information on the stock awards granted in 2007, see the Grants of Plan-Based Awards Table. | |
(7) | The amounts shown in this column represent the dollar amount of the accounting expense recognized for financial statement reporting purposes for 2007 for all outstanding option awards granted to the NEOs pursuant to the Cadbury Schweppes share option plan in accordance with SFAS 123(R). The amounts disregard adjustment for forfeiture assumptions and do not reflect amounts realized or paid to the NEOs in |
91
Table of Contents
2007 or prior years. Assumptions used to calculate these amounts (disregarding forfeiture assumptions) are included in note 14 to our audited combined financial statements. No option awards were granted to the NEOs in 2007. | ||
(8) | The amounts shown in this column represent the annual incentive awards for 2007 that were paid to our NEOs in March 2008 pursuant to the annual incentive plan. | |
(9) | The amounts shown in this column represent an estimate of the aggregate change during 2007 in the actuarial present value of accumulated benefits under the personal pension account plan, the pension equalization plan and the supplemental executive retirement plan (as applicable), as described in more detail below in the Pension Benefits Table. The change in the actuarial present value of the accumulated benefits under the plans was determined in accordance with SFAS 87. Assumptions used to calculate these amounts are included in note 13 to our audited combined financial statements and include amounts that the NEOs may not be currently entitled to receive because such amounts are not vested. | |
(10) | The amounts shown in this column represent the following components: |
Perquisites ($) | ||||||||||||||||||||||||
Disability | Company | |||||||||||||||||||||||
Automobile | Service | Income | Contributions | Other | ||||||||||||||||||||
Allowance | Allowance | Premiums | ($)(a) | ($)(b) | Total ($) | |||||||||||||||||||
Mr. Young | 30,010 | 19,000 | 4,214 | 27,002 | 117,185 | 197,411 | ||||||||||||||||||
Mr. Stewart | 21,544 | 14,000 | 1,986 | 16,883 | 23,875 | 78,288 | ||||||||||||||||||
Mr. Gier | 19,944 | 14,000 | 3,314 | 18,120 | 1,808 | 57,186 | ||||||||||||||||||
Mr. Johnston | 13,670 | 14,000 | 2,965 | 17,549 | 3,967 | 52,151 | ||||||||||||||||||
Mr. Herrán | 65,413 | 14,000 | 3,307 | 17,114 | 520,102 | 619,936 | ||||||||||||||||||
Mr. Cassagne | 25,627 | 24,000 | 2,531 | 28,703 | 2,176,341 | 2,257,202 | ||||||||||||||||||
Mr. Belsito | 23,515 | 21,000 | — | 18,688 | 17,077 | 80,280 |
(a) | The amounts shown represent Cadbury Schweppes’ matching contributions to the tax-qualified defined contribution plan and non-tax qualified defined contribution plan. The contributions to the tax-qualified defined contribution plan are as follows: for Mr. Young, $9,111; for Mr. Stewart, $8,857; for Mr. Gier, $8,857; for Mr. Johnston, $9,111; for Mr. Herrán, $8,857; for Mr. Cassagne, $9,111; and for Mr. Belsito, $8,857. The contributions to the non-tax qualified plan are as follows: for Mr. Young, $17,891; for Mr. Stewart, $8,026; for Mr. Gier, $9,263; for Mr. Johnston, $8,438; for Mr. Herrán, $8,257; for Mr. Cassagne, $19,592; and for Mr. Belsito, $9,831. | |
(b) | The amounts shown reflect the following costs: for Mr. Young, $117,185 for club membership dues and expenses; for Mr. Stewart, $1,875 for executive physical and $22,000 for home sale bonus; for Mr. Gier, $1,808 for executive physical; for Mr. Johnston, $3,967 for sporting events; for Mr. Herrán, $23,450 for education expenses, $84,155 for security expenses, $206,228 for tax equalization expenses, $43,156 for location allowance, $53,954 for foreign service premium, $101,789 for housing allowance, $2,300 for tax preparation expenses, $1,078 for cost of living adjustments, $3,296 for10-year service award and $696 for club membership dues and expenses; for Mr. Cassagne, $2,171,154 for separation payments and $5,187 for25-year service award; and for Mr. Belsito, $2,075 for executive physical and $15,002 for merit bonus. For additional information about further amounts payable to Mr. Cassagne and Mr. Belsito, see “— Separation Arrangements Related to Mr. Cassagne and Mr. Belsito.” |
92
Table of Contents
Grant Date | ||||||||||||||||||||||||||||||||
Fair Value of | ||||||||||||||||||||||||||||||||
Estimated Future Payouts Under | Estimated Future Payouts Under | Equity | ||||||||||||||||||||||||||||||
Non-Equity Incentive Plan Awards(1) | Equity Incentive Plan Awards(2) | Incentive | ||||||||||||||||||||||||||||||
Grant | Threshold | Target | Maximum | Threshold | Target | Maximum | Plan Awards | |||||||||||||||||||||||||
Name | Date | ($) | ($) | ($) | (#) | (#) | (#) | (3)($) | ||||||||||||||||||||||||
Larry D. Young | 2/15/07 | 200,000 | 800,000 | 1,200,000 | ||||||||||||||||||||||||||||
3/29/07 | 18,968 | 63,230 | 477,041 | |||||||||||||||||||||||||||||
3/4/07 | 23,745 | 59,363 | 375,000 | |||||||||||||||||||||||||||||
John O. Stewart | 2/15/07 | 85,514 | 342,055 | 513,083 | ||||||||||||||||||||||||||||
3/29/07 | 9,616 | 32,054 | 241,833 | |||||||||||||||||||||||||||||
3/4/07 | 1,354 | 3,385 | 20,792 | |||||||||||||||||||||||||||||
Randall E. Gier | 2/15/07 | 74,588 | 298,350 | 447,525 | ||||||||||||||||||||||||||||
3/29/07 | 10,764 | 35,886 | 270,743 | |||||||||||||||||||||||||||||
3/4/07 | 7,470 | 18,675 | 121,500 | |||||||||||||||||||||||||||||
James J. Johnston, Jr. | 2/15/07 | 71,500 | 286,000 | 429,000 | ||||||||||||||||||||||||||||
3/29/07 | 10,320 | 34,400 | 259,532 | |||||||||||||||||||||||||||||
3/4/07 | 2,351 | 5,878 | 38,250 | |||||||||||||||||||||||||||||
Pedro Herrán Gacha | 2/15/07 | 70,525 | 282,100 | 423,150 | ||||||||||||||||||||||||||||
3/29/07 | 10,178 | 33,930 | 255,986 | |||||||||||||||||||||||||||||
3/4/07 | 4,886 | 12,215 | 75,000 | |||||||||||||||||||||||||||||
Gilbert M. Cassagne | 2/15/07 | 175,073 | 700,290 | 1,050,435 | ||||||||||||||||||||||||||||
3/29/07 | 8,322 | 27,740 | 209,285 | |||||||||||||||||||||||||||||
John L. Belsito | 2/15/07 | 94,319 | 377,275 | 565,912 | ||||||||||||||||||||||||||||
3/29/07 | 4,632 | 15,440 | 116,488 | |||||||||||||||||||||||||||||
3/4/07 | 878 | 2,196 | 49,770 |
(1) | The amounts shown in the first row of these columns for each NEO represent the potential payouts of annual cash incentive compensation granted to our NEOs in 2007 under the annual incentive plan subject to the achievement of certain performance measures. The actual amount of the awards made to the NEOs and paid in cash will be set forth in the “Non-Equity Incentive Plan Compensation” column of the Summary Compensation Table after payment is made. | |
(2) | The amounts shown in the second row of these columns for each NEO represent the threshold and maximum payouts of conditional shares granted to our NEOs pursuant to the long term incentive plan, subject to the achievement of certain performance measures. The performance measures are applied over a three-year performance period beginning on January 1, 2007 and ending on December 31, 2009. For more information regarding the terms of the conditional share awards, see the section entitled “— Long-Term Share-Based Incentives — Long Term Incentive Plan.” The amounts shown in the third row of these columns for each NEO represent matched shares granted by Cadbury Schweppes on the portion of the annual incentive award that each NEO earned in 2006 and elected to defer under the bonus share retention plan on March 4, 2007 in the form of Cadbury Schweppes ordinary shares (“basic shares”). In accordance with the terms of the bonus share retention plan, each NEO is eligible for (i) an award equal to 40% of the number of his basic shares if he remains employed through the date the award is paid in the first quarter of 2010 (as shown in the column “Threshold — Estimated Future Payouts Under Equity Incentive Plan Awards”) and (ii) an award equal to 60% of the number of his basic shares if certain performance measures are achieved during the three-year period beginning on January 1, 2007 and ending on December 31, 2009 and the NEO remains employed through the date the award is paid in the first quarter of 2010. The amounts shown in the column “Maximum — Estimated Future Payouts Under Equity Incentive Plan Awards” represent the total maximum number of matched shares that the NEO is eligible to receive. |
93
Table of Contents
(3) | The amounts shown in this column represent the grant date fair value of various awards in accordance with SFAS 123(R) based on a potential payout of maximum award. The grant date fair value generally reflects the amount we would expense in our financial statements over the award’s vesting schedule, and does not correspond to the actual value that may be realized by or paid to the NEOs. |
Outstanding Equity Awards at Year-End | ||||||||||||||||||||||||||||||||||||||||
Option Awards | Stock Awards | |||||||||||||||||||||||||||||||||||||||
Equity | Equity | |||||||||||||||||||||||||||||||||||||||
Incentive | Incentive | |||||||||||||||||||||||||||||||||||||||
Plan | Plan Awards: | |||||||||||||||||||||||||||||||||||||||
Equity | Number | Market | Awards: | Market or | ||||||||||||||||||||||||||||||||||||
Incentive | of | Value of | Number of | Payout | ||||||||||||||||||||||||||||||||||||
Plan | Shares | Shares | Unearned | Value of | ||||||||||||||||||||||||||||||||||||
Number of | Awards: | or Units | or Units | Shares, | Unearned | |||||||||||||||||||||||||||||||||||
Number of | Securities | Number of | of Stock | of Stock | Units, or | Shares, Units, | ||||||||||||||||||||||||||||||||||
Securities | Underlying | Securities | That | That | Other | or | ||||||||||||||||||||||||||||||||||
Underlying | Unexercised | Underlying | Option | Have | Have | Rights That | Other Rights | |||||||||||||||||||||||||||||||||
Unexercised | Options | Unexercised | Exercise | Option | Not | Not | Have | That Have Not | ||||||||||||||||||||||||||||||||
Options | Unexercisable | Unearned | Price | Expiration | Vested | Vested | Not Vested | Vested | ||||||||||||||||||||||||||||||||
Name | Exercisable (#) | (#) | Options (#) | ($)(1) | Date | (#) | ($)(2) | (#) | ($)(2) | Grant Date | ||||||||||||||||||||||||||||||
Larry D. Young | 96,000 | 10.98 | 5/27/15 | 5/28/05 | (3) | |||||||||||||||||||||||||||||||||||
23,745 | 294,515 | 35,618 | 441,778 | 3/4/07 | (4) | |||||||||||||||||||||||||||||||||||
61,666 | 764,858 | 4/7/06 | (5) | |||||||||||||||||||||||||||||||||||||
63,230 | 784,256 | 3/29/07 | (5) | |||||||||||||||||||||||||||||||||||||
John O. Stewart | 20,000 | 248,065 | 11/30/06 | (6) | ||||||||||||||||||||||||||||||||||||
1,354 | 16,794 | 2,031 | 25,191 | 3/4/07 | (4) | |||||||||||||||||||||||||||||||||||
22,668 | 281,156 | 11/6/06 | (5) | |||||||||||||||||||||||||||||||||||||
32,054 | 397,573 | 3/29/07 | (5) | |||||||||||||||||||||||||||||||||||||
Randall E. Gier | 150,000 | 8.48 | 3/26/14 | 3/26/04 | (3) | |||||||||||||||||||||||||||||||||||
59,000 | 8.78 | 8/27/14 | 8/27/04 | (3) | ||||||||||||||||||||||||||||||||||||
41,000 | 10.50 | 4/1/15 | 4/1/05 | (3) | ||||||||||||||||||||||||||||||||||||
20,000 | 248,065 | 8/29/06 | (6) | |||||||||||||||||||||||||||||||||||||
1,973 | 24,472 | 2,960 | 36,714 | 3/4/06 | (4) | |||||||||||||||||||||||||||||||||||
7,470 | 92,652 | 11,205 | 138,978 | 3/4/07 | (4) | |||||||||||||||||||||||||||||||||||
33,546 | 416,079 | 4/7/06 | (5) | |||||||||||||||||||||||||||||||||||||
35,886 | 445,102 | 3/29/07 | (5) | |||||||||||||||||||||||||||||||||||||
James J. Johnston, Jr. | 32,000 | 8.86 | 9/11/08 | 9/11/98 | (3) | |||||||||||||||||||||||||||||||||||
40,000 | 8.15 | 9/3/09 | 9/3/99 | (3) | ||||||||||||||||||||||||||||||||||||
60,000 | 8.17 | 9/1/10 | 9/1/00 | (3) | ||||||||||||||||||||||||||||||||||||
65,000 | 9.53 | 8/31/11 | 8/31/01 | (3) | ||||||||||||||||||||||||||||||||||||
70,000 | 9.64 | 8/23/12 | 8/23/02 | (3) | ||||||||||||||||||||||||||||||||||||
90,000 | 7.02 | 5/9/13 | 5/9/03 | (3) | ||||||||||||||||||||||||||||||||||||
64,000 | 8.78 | 8/27/14 | 8/27/04 | (3) | ||||||||||||||||||||||||||||||||||||
41,000 | 10.50 | 4/1/15 | 4/1/05 | (3) | ||||||||||||||||||||||||||||||||||||
2,565 | 31,814 | 3,848 | 47,728 | 3/4/06 | (4) | |||||||||||||||||||||||||||||||||||
2,351 | 29,160 | 3,527 | 43,746 | 3/4/07 | (4) | |||||||||||||||||||||||||||||||||||
33,546 | 416,079 | 4/7/06 | (5) | |||||||||||||||||||||||||||||||||||||
34,400 | 426,671 | 3/29/07 | (5) | |||||||||||||||||||||||||||||||||||||
Pedro Herrán Gacha | 30,000 | 8.86 | 9/11/08 | 9/11/98 | (3) | |||||||||||||||||||||||||||||||||||
40,000 | 8.15 | 9/3/09 | 9/3/99 | (3) | ||||||||||||||||||||||||||||||||||||
60,000 | 8.17 | 9/1/10 | 9/1/00 | (3) | ||||||||||||||||||||||||||||||||||||
55,000 | 9.53 | 8/31/11 | 8/31/01 | (3) | ||||||||||||||||||||||||||||||||||||
55,000 | 9.64 | 8/23/12 | 8/23/02 | (3) | ||||||||||||||||||||||||||||||||||||
12,500 | 6.62 | 3/14/13 | 3/14/03 | (3) | ||||||||||||||||||||||||||||||||||||
75,000 | 7.02 | 5/9/13 | 5/9/03 | (3) | ||||||||||||||||||||||||||||||||||||
43,000 | 8.78 | 8/27/14 | 8/27/04 | (3) | ||||||||||||||||||||||||||||||||||||
41,000 | 10.50 | 4/1/15 | 4/1/05 | (3) | ||||||||||||||||||||||||||||||||||||
20,000 | 248,065 | 8/29/06 | (6) | |||||||||||||||||||||||||||||||||||||
12,000 | 148,839 | 2/16/06 | (6) | |||||||||||||||||||||||||||||||||||||
3,995 | 49,551 | 5,993 | 74,333 | 3/4/06 | (4) | |||||||||||||||||||||||||||||||||||
4,886 | 60,602 | 7,329 | 90,903 | 3/4/07 | (4) | |||||||||||||||||||||||||||||||||||
27,626 | 342,652 | 4/7/06 | (5) | |||||||||||||||||||||||||||||||||||||
33,930 | 420,842 | 3/29/07 | (5) |
94
Table of Contents
Outstanding Equity Awards at Year-End | ||||||||||||||||||||||||||||||||||||||||
Option Awards | Stock Awards | |||||||||||||||||||||||||||||||||||||||
Equity | Equity | |||||||||||||||||||||||||||||||||||||||
Incentive | Incentive | |||||||||||||||||||||||||||||||||||||||
Plan | Plan Awards: | |||||||||||||||||||||||||||||||||||||||
Equity | Number | Market | Awards: | Market or | ||||||||||||||||||||||||||||||||||||
Incentive | of | Value of | Number of | Payout | ||||||||||||||||||||||||||||||||||||
Plan | Shares | Shares | Unearned | Value of | ||||||||||||||||||||||||||||||||||||
Number of | Awards: | or Units | or Units | Shares, | Unearned | |||||||||||||||||||||||||||||||||||
Number of | Securities | Number of | of Stock | of Stock | Units, or | Shares, Units, | ||||||||||||||||||||||||||||||||||
Securities | Underlying | Securities | That | That | Other | or | ||||||||||||||||||||||||||||||||||
Underlying | Unexercised | Underlying | Option | Have | Have | Rights That | Other Rights | |||||||||||||||||||||||||||||||||
Unexercised | Options | Unexercised | Exercise | Option | Not | Not | Have | That Have Not | ||||||||||||||||||||||||||||||||
Options | Unexercisable | Unearned | Price | Expiration | Vested | Vested | Not Vested | Vested | ||||||||||||||||||||||||||||||||
Name | Exercisable (#) | (#) | Options (#) | ($)(1) | Date | (#) | ($)(2) | (#) | ($)(2) | Grant Date | ||||||||||||||||||||||||||||||
Gilbert M. Cassagne | 150,000 | 8.17 | 9/1/10 | 9/1/00 | (3) | |||||||||||||||||||||||||||||||||||
160,000 | 9.53 | 8/31/11 | 8/31/01 | (3) | ||||||||||||||||||||||||||||||||||||
175,000 | 9.64 | 8/23/12 | 8/23/02 | (3) | ||||||||||||||||||||||||||||||||||||
250,000 | 7.02 | 5/9/13 | 5/9/03 | (3) | ||||||||||||||||||||||||||||||||||||
160,000 | 8.78 | 8/27/14 | 8/27/04 | (3) | ||||||||||||||||||||||||||||||||||||
145,500 | 10.50 | 4/1/15 | 4/1/05 | (3) | ||||||||||||||||||||||||||||||||||||
27,830 | 345,182 | 3/13/03 | (5) | |||||||||||||||||||||||||||||||||||||
60,351 | 748,548 | 4/7/06 | (5) | |||||||||||||||||||||||||||||||||||||
27,740 | 344,066 | 3/29/07 | (5) | |||||||||||||||||||||||||||||||||||||
50,000 | 620,162 | 6/30/06 | (7) | |||||||||||||||||||||||||||||||||||||
John L. Belsito | 75,000 | 8.93 | 3/16/11 | 3/16/01 | (3) | |||||||||||||||||||||||||||||||||||
100,000 | 9.53 | 8/31/11 | 8/31/01 | (3) | ||||||||||||||||||||||||||||||||||||
100,000 | 9.64 | 8/23/12 | 8/23/02 | (3) | ||||||||||||||||||||||||||||||||||||
150,000 | 7.02 | 5/9/13 | 5/9/03 | (3) | ||||||||||||||||||||||||||||||||||||
43,000 | 8.78 | 8/27/14 | 8/27/04 | (3) | ||||||||||||||||||||||||||||||||||||
34,000 | 10.50 | 4/1/15 | 4/1/05 | (3) | ||||||||||||||||||||||||||||||||||||
2,103 | 26,084 | 3,155 | 39,132 | 3/4/06 | (4) | |||||||||||||||||||||||||||||||||||
878 | 10,890 | 1,318 | 16,347 | 3/4/07 | (4) | |||||||||||||||||||||||||||||||||||
14,688 | 182,179 | 3/13/03 | (5) | |||||||||||||||||||||||||||||||||||||
31,178 | 386,708 | 4/7/06 | (5) | |||||||||||||||||||||||||||||||||||||
15,440 | 191,506 | 3/29/07 | (5) | |||||||||||||||||||||||||||||||||||||
10,000 | 124,032 | 6/30/06 | (7) |
(1) | The option exercise prices were converted from pounds sterling to U.S. dollars based on a December 31, 2007 currency exchange rate of 1 pound sterling to 1.9973 U.S. dollars | |
(2) | The amount for each row represents the total number of shares or other rights awarded under an equity incentive plan that have not vested multiplied by the closing price of a Cadbury Schweppes ordinary share on the London Stock Exchange on December 31, 2007. The price of an ordinary share was converted from pounds sterling to U.S. dollars based on a December 31, 2007 currency exchange rate of 1 pound sterling to 1.9973 U.S. dollars. | |
(3) | Share Option Plan. An option grant does not become exercisable until performance vesting criteria have been satisfied. No portion of the option may be exercised unless the performance measure is satisfied on the third anniversary of the grant date. | |
(4) | Bonus Share Retention Plan. The amounts in the “Number of Shares or Units of Stock That Have Not Vested” column will vest on the third anniversary of the applicable grant date if the NEO is employed with Cadbury Schweppes on such date. The amounts in “Equity Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested” column will vest based on Cadbury Schweppes achieving the maximum compound annual growth in aggregate underlying economic profit target over a three-year performance period. Payout could range up to 100% of the conditional shares disclosed. Pursuant to these terms: |
• | Mr. Gier, Mr. Johnston, Mr. Herrán and Mr. Belsito were each granted an award subject to a performance period from January 1, 2006 to December 31, 2008 and a vesting date of March 2009; and | |
• | Mr. Young, Mr. Stewart, Mr. Gier, Mr. Johnston, Mr. Herrán and Mr. Belsito were each granted an award subject to a performance period from January 1, 2007 to December 31, 2009 and a vesting date of March 2010. |
95
Table of Contents
Grant Date | Number of Basic Shares | |||||||
Mr. Young | 3/4/07 | 59,363 | ||||||
Mr. Stewart | 3/4/07 | 3,385 | ||||||
Mr. Gier | 3/4/06 | 4,933 | ||||||
3/4/07 | 18,675 | |||||||
Mr. Johnston | 3/4/06 | 6,413 | ||||||
3/4/07 | 5,878 | |||||||
Mr. Herrán | 3/4/06 | 9,988 | ||||||
3/4/07 | 12,215 | |||||||
Mr. Cassagne | — | — | ||||||
Mr. Belsito | 3/4/06 | 8,765 | ||||||
3/4/07 | 8,240 |
(5) | Long Term Incentive Plan. Share grants will vest on the third anniversary of the applicable grant date if the NEO is employed with Cadbury Schweppes on such date and based on the achievement of compound annual growth in the aggregate underlying earnings per share target of Cadbury Schweppes and total shareholder return relative to an index of peer companies of Cadbury Schweppes over the applicable performance period. Vesting could range up to 100% of the conditional shares disclosed. Pursuant to these terms: |
• | Mr. Cassagne and Mr. Belsito were granted an award subject to a retest for the performance period from January 1, 2003 to December 31, 2008 and a vesting date of March 2009; | |
• | all of the NEOs were granted an award subject to a three-year performance period from January 1, 2006 to December 31, 2008 and a vesting date of March 2009; and | |
• | all the NEOs were granted an award subject to a three-year performance period from January 1, 2007 to December 31, 2009 and a vesting date of March 2010. |
(6) | International Share Award Plan. For Mr. Gier and Mr. Herrán, the share awards will vest on the third anniversary of the grant date. For Mr. Stewart, the share award will vest in equal installments on the second and third anniversary of the grant date. | |
(7) | Integration Success Share Plan. Awards under the integration success share plan are payable in the first quarter of 2008, subject to compliance with restrictive covenants in the individual’s employment agreement. For further information, see “Separation Arrangements Related to Mr. Cassagne and Mr. Belsito.” |
96
Table of Contents
Option Awards | Stock Awards | |||||||||||||||
Number of | Number of Shares | |||||||||||||||
Shares Acquired | Value Realized on | Acquired on | Value on | |||||||||||||
on Exercise | Exercise | Vesting | Vesting | |||||||||||||
Name | (#)(1) | ($)(2) | (#) | ($)(3) | ||||||||||||
Larry D. Young | 21,051 | (5) | 229,870 | |||||||||||||
John O. Stewart | 20,000 | (4) | 258,780 | |||||||||||||
Randall E. Gier | 13,270 | (5) | 144,904 | |||||||||||||
6,531 | (6) | 71,316 | ||||||||||||||
James J. Johnston, Jr. | 12,563 | (5) | 137,184 | |||||||||||||
2,028 | (6) | 22,145 | ||||||||||||||
Pedro Herrán Gacha | 30,000 | 200,931 | 10,811 | (5) | 118,053 | |||||||||||
Gilbert M. Cassagne | 40,857 | (5) | 446,145 | |||||||||||||
John L. Belsito | 20,000 | 28,440 | 23,732 | (5) | 259,146 |
(1) | The amounts shown in this column reflect the aggregate number of Cadbury Schweppes ordinary shares underlying the options that were exercised in 2007. | |
(2) | The amounts shown in this column are calculated by multiplying (x) the difference between the closing price on the London Stock Exchange of a Cadbury Schweppes ordinary share on the date of exercise and the exercise price of the options by (y) the number of Cadbury Schweppes ordinary shares acquired upon exercise. The amounts shown in this column were converted from pounds sterling to U.S. dollars based on the currency exchange rate on the date of exercise. | |
(3) | The amounts shown in this column are calculated by multiplying (x) the closing price of a Cadbury Schweppes ordinary share on the London Stock Exchange on the date of vesting by (y) the number of Cadbury Schweppes ordinary shares acquired upon vesting. The amounts shown in this column were converted from pounds sterling to U.S. dollars based on the currency exchange rate on the date of vesting. | |
(4) | The amount shown reflects the number of awards under the international share award plan that vested in 2007. | |
(5) | The amounts shown reflect the number of Cadbury Schweppes ordinary shares awarded for the2005-2007 performance period under the long term incentive plan. | |
(6) | The amount shown reflects the number of Cadbury Schweppes ordinary shares awarded for the2005-2007 performance period under the bonus share retention plan. |
97
Table of Contents
Number of | ||||||||||||||
Years | Present Value of | Payments | ||||||||||||
Credited | Accumulated | During Last | ||||||||||||
Service | Benefit | Fiscal Year | ||||||||||||
Name | Plan Name | (#) | ($)(1) | ($) | ||||||||||
Larry D. Young | Personal Pension Account Plan | 1.67 | 15,000 | |||||||||||
Pension Equalization Plan | 1.67 | 20,000 | ||||||||||||
John O. Stewart | Personal Pension Account Plan | 1.15 | 5,000 | |||||||||||
Pension Equalization Plan | 1.15 | 0 | ||||||||||||
Randall E. Gier | Personal Pension Account Plan | 3.78 | 45,000 | |||||||||||
Pension Equalization Plan | 3.78 | 100,000 | ||||||||||||
James J. Johnston, Jr. | Personal Pension Account Plan | 15.08 | 245,000 | |||||||||||
Pension Equalization Plan | 15.08 | 235,000 | ||||||||||||
Pedro Herrán Gacha | Personal Pension Account Plan | 10.39 | 135,000 | |||||||||||
Pension Equalization Plan | 10.39 | 225,000 | ||||||||||||
Gilbert M. Cassagne | Personal Pension Account Plan | 25.74 | 685,000 | |||||||||||
Pension Equalization Plan | 25.74 | 3,450,000 | ||||||||||||
Supplemental Executive Retirement Plan | 25.74 | 455,000 | ||||||||||||
John L. Belsito | Personal Pension Account Plan | 20.20 | 330,000 | |||||||||||
Pension Equalization Plan | 20.20 | 600,000 |
(1) | The amounts shown reflect the actuarial present value of benefits accumulated under the respective plans in accordance with the assumptions included in note 13 to our audited combined financial statements. These amounts assume that each NEO retires at age 65. The discount rate used to determine the present value of accumulated benefits is 6.20%. The present values assume no pre-retirement mortality and utilize the RP 2000 healthy white collar male and female mortality tables projected to calendar year 2015. |
Age/Service Credit Percentage | ||||||||
Compensation up to | Compensation over | |||||||
Age Plus Years of Service | Taxable Wage Base | Taxable Wage Base | ||||||
Less than 35 | 23/4 | % | 51/2 | % | ||||
35 but less than 45 | 33/4 | % | 71/2 | % | ||||
45 but less than 55 | 41/2 | % | 9 | % | ||||
55 but less than 65 | 6 | % | 11 | % | ||||
65 but less than 75 | 8 | % | 13 | % | ||||
75 or more | 10 | % | 15 | % |
98
Table of Contents
99
Table of Contents
Aggregate | ||||||||||||||||||||
Executive | Registrant | Aggregate | Aggregate | Balance | ||||||||||||||||
Contributions | Contributions | Earnings | Withdrawals/ | at Last | ||||||||||||||||
in Last Year | in Last Year | in Last Year | Distribution | Year-End | ||||||||||||||||
Name | ($)(1) | ($)(2) | ($)(3) | ($) | ($) | |||||||||||||||
Larry D. Young | 53,672 | 17,891 | 267 | 71,829 | ||||||||||||||||
John O. Stewart | 150,491 | 8,026 | 510 | 159,327 | ||||||||||||||||
Randall E. Gier | 34,737 | 9,263 | 7,500 | 156,323 | ||||||||||||||||
James J. Johnston, Jr. | 18,987 | 8,438 | 3,706 | 73,105 | ||||||||||||||||
Pedro Herrán Gacha | 14,450 | 8,257 | (182 | ) | 51,154 | |||||||||||||||
Gilbert M. Cassagne | 146,942 | 19,592 | 58,338 | 1,556,013 | ||||||||||||||||
John L. Belsito | 14,746 | 9,831 | 12,872 | 229,612 |
(1) | The amounts shown in this column represent the aggregate amount of contributions made by our NEOs to the SSP in 2007. These amounts are included in the “Salary” column of the Summary Compensation Table. | |
(2) | The amounts shown in this column represent the aggregate amount of employer contributions to the NEOs’ accounts under the SSP in 2007. These amounts are also included in the “All Other Compensation” column of the Summary Compensation Table. | |
(3) | The amounts shown in this column represent the aggregate amount of interest or other earnings credited to the NEOs’ accounts under the SSP in 2007. |
100
Table of Contents
• | The tables include estimates of amounts that would have been paid to Mr. Young, Mr. Stewart, Mr. Gier, Mr. Herrán and Mr. Johnston assuming a termination event occurred on December 31, 2007. The employment of these NEOs did not actually terminate on December 31, 2007, and as a result, these NEOs did not receive any of the amounts shown in the tables below. The actual amounts to be paid to a NEO in connection with a termination event can only be determined at the time of such termination event. | |
• | The tables assume that the price of Cadbury Schweppes ordinary shares is $12.40 per share, the closing market price per share on December 31, 2007. The price of an ordinary share was converted from pounds sterling to U.S. dollars based on a December 31, 2007 currency exchange rate of £1 to $1.9973. | |
• | Each NEO is entitled to receive amounts earned during the term of his employment regardless of the manner of termination. These amounts include accrued base salary, accrued vacation time and other employee benefits to which the NEO was entitled on the date of termination, and are not shown in the tables below. | |
• | For purposes of the tables below, the specific definitions of “cause” and “good reason” are defined above in this section. | |
• | To receive the benefits under the employment agreements, each of the NEOs is required to provide a general release of claims against us and our affiliates and subject to mitigation for new employment. In addition, if NEOs receive severance payments under the employment agreements, they will not be entitled to receive any severance benefits under the Cadbury Schweppes general severance pay plan. |
101
Table of Contents
Termination | ||||||||||||||
Termination | without | |||||||||||||
for Cause or | Cause or | |||||||||||||
Resignation | Resignation | |||||||||||||
without Good | Death/ | for Good | ||||||||||||
Reason | Disability | Reason | ||||||||||||
Name | Compensation Element | ($) | ($) | ($) | ||||||||||
Larry D. Young | Salary Continuation Payments(1) | — | — | 1,600,000 | ||||||||||
Lump Sum Cash Payments(2) | — | — | 800,000 | |||||||||||
Lump Sum Target Award Annual Incentive Plan Payment(3) | — | — | 800,000 | |||||||||||
Lump Sum 2007 Annual Incentive Plan Payment(4) | — | 800,000 | 510,400 | |||||||||||
Accelerated Equity Vesting | ||||||||||||||
• Stock Options(5) | — | 183,112 | 183,112 | |||||||||||
• Bonus Share Retention Plan(6) | — | 940,190 | 940,190 | |||||||||||
• Long Term Incentive Plan(7) | — | 1,032,408 | 1,032,408 | |||||||||||
Other(9) | — | — | 125,756 | |||||||||||
Total | — | 2,955,710 | 5,991,866 | |||||||||||
John O. Stewart | Salary Continuation Payments(1) | — | — | 900,000 | ||||||||||
Lump Sum Cash Payments(2) | — | — | 500,000 | |||||||||||
Lump Sum Target Award Annual Incentive Plan Payment(3) | — | — | 400,000 | |||||||||||
Lump Sum 2007 Annual Incentive Plan Payment(4) | — | 400,000 | 218,266 | |||||||||||
Accelerated Equity Vesting | ||||||||||||||
• Bonus Share Retention Plan(6) | — | 53,607 | 53,607 | |||||||||||
• Long Term Incentive Plan(7) | — | 283,116 | 283,116 | |||||||||||
• International Share Award Plan(8) | — | 115,995 | 115,995 | |||||||||||
Other(9) | — | — | 28,006 | |||||||||||
Total | — | 852,718 | 2,498,990 | |||||||||||
Randall E. Gier(10) | Salary Continuation Payments(1) | — | — | 568,013 | ||||||||||
Lump Sum Cash Payments(2) | — | — | 344,250 | |||||||||||
Lump Sum Target Award Annual Incentive Plan Payment(3) | — | — | 223,763 | |||||||||||
Lump Sum 2007 Annual Incentive Plan Payment(4) | — | 298,350 | 190,378 | |||||||||||
Accelerated Equity Vesting | ||||||||||||||
• Stock Options(5) | — | 78,204 | 78,204 | |||||||||||
• Bonus Share Retention Plan(6) | — | 656,838 | 656,838 | |||||||||||
• Long Term Incentive Plan(7) | — | 709,391 | 709,391 | |||||||||||
• International Share Award Plan(8) | — | 114,246 | 114,246 | |||||||||||
Other(9) | — | — | 164,067 | |||||||||||
Total | — | 1,857,029 | 3,049,150 | |||||||||||
102
Table of Contents
Termination | ||||||||||||||
Termination | without | |||||||||||||
for Cause or | Cause or | |||||||||||||
Resignation | Resignation | |||||||||||||
without Good | Death/ | for Good | ||||||||||||
Reason | Disability | Reason | ||||||||||||
Name | Compensation Element | ($) | ($) | ($) | ||||||||||
James J. Johnston, Jr. | Salary Continuation Payments(1) | — | — | 544,500 | ||||||||||
Lump Sum Cash Payments(2) | — | — | 330,000 | |||||||||||
Lump Sum Target Award Annual Incentive Plan Payment(3) | — | — | 214,500 | |||||||||||
Lump Sum 2007 Annual Incentive Plan Payment(4) | — | 286,000 | 182,497 | |||||||||||
Accelerated Equity Vesting | ||||||||||||||
• Stock Options(5) | — | 78,204 | 78,204 | |||||||||||
• Bonus Share Retention Plan(6) | — | 302,713 | 302,713 | |||||||||||
• Long Term Incentive Plan(7) | — | 690,823 | 690,823 | |||||||||||
Other(9) | — | — | 19,067 | |||||||||||
Total | — | 1,357,740 | 2,362,304 | |||||||||||
Pedro Herrán Gacha | Salary Continuation Payments(1) | — | — | 537,075 | ||||||||||
Lump Sum Cash Payments(2) | — | — | 325,500 | |||||||||||
Lump Sum Target Award Annual Incentive Plan Payment(3) | — | — | 211,575 | |||||||||||
Lump Sum 2007 Annual Incentive Plan Payment(4) | — | 282,100 | 89,998 | |||||||||||
Accelerated Equity Vesting | ||||||||||||||
• Stock Options(5) | — | 78,204 | 78,204 | |||||||||||
• Bonus Share Retention Plan(6) | — | 392,947 | 392,947 | |||||||||||
• Long Term Incentive Plan(7) | — | 600,292 | 600,292 | |||||||||||
• International Share Award Plan(8) | — | 266,856 | 266,856 | |||||||||||
Other(9) | — | — | 19,067 | |||||||||||
Total | — | 1,620,399 | 2,521,514 | |||||||||||
(1) | The amount shown represents salary continuation in an amount equal to (x) annual base salary and (y) Target Award. The amount shown represents 100% for Mr. Young and Mr. Stewart and 75% for Mr. Gier, Mr. Johnston and Mr. Herrán, in each case, according to the terms of their respective executive employment agreements. | |
(2) | The amount shown represents a lump sum cash payment equal to the annual base salary for Mr. Young and Mr. Stewart and 75% of the annual base salary for Mr. Gier, Mr. Johnston and Mr. Herrán. | |
(3) | The amount shown represents a lump sum payment under the annual incentive plan equal to the Target Award for Mr. Young and Mr. Stewart and equal to 75% of the Target Award for Mr. Gier, Mr. Johnston and Mr. Herrán. | |
(4) | The amount shown under the “Death/Disability” column represents each NEO’s Target Award, pro-rated through the assumed employment termination date. The amount shown under the “Termination Without Cause or Resignation for Good Reason” column represents a lump sum cash payment equal to each NEO’s 2007 annual incentive plan payment, pro-rated through the assumed employment termination date and based on the actual performance targets achieved for the year in which such assumed termination of employment occurred. |
103
Table of Contents
(5) | The amount shown represents the value of the unvested stock options as of December 31, 2007 assuming the performance targets have been achieved. These stock options remain exercisable for 12 months from the employment termination date. | |
(6) | The amount shown represents the combined value of (i) Cadbury Schweppes ordinary shares that each NEO elected to defer under the bonus share retention plan (the “basic shares”), (ii) a matched share award equal to 40% of the number of his basic shares, pro-rated through the assumed employment termination date and (iii) a matched share award equal to 60% of the number of his basic shares, pro-rated through the employment termination date and assuming that the maximum performance targets were achieved. | |
(7) | The amount shown represents the value of unvested equity awards under the long term incentive plan as of December 31, 2007, assuming the achievement of performance targets and pro-rated through the employment termination date. | |
(8) | The amount shown represents the value of unvested share awards under the international share award plan, pro-rated through the employment termination date. | |
(9) | The amounts shown in the “Termination Without Cause or Resignation for Good Reason” column reflect the following elements: |
Medical, Dental | Outplacement | Unvested Accrued | ||||||||||||||
and Vision Benefits | Services | Pension Benefit | ||||||||||||||
Name | ($)(a) | ($) | ($)(b) | Total | ||||||||||||
Mr. Young | 12,156 | 78,600 | 35,000 | 125,756 | ||||||||||||
Mr. Stewart | 12,156 | 10,850 | 5,000 | 28,006 | ||||||||||||
Mr. Gier | 9,117 | 9,950 | 145,000 | 164,067 | ||||||||||||
Mr. Johnston | 9,117 | 9,950 | 19,067 | |||||||||||||
Mr. Herrán | 9,117 | 9,950 | 19,067 |
(a) | Estimated combined cash value over the salary continuation period. | |
(b) | Unvested accrued benefits under the Cadbury Schweppes PPA Plan and PEP to be paid to the NEO under the PEP. |
(10) | Mr. Gier’s departure from the Company, effective September 26, 2008, will be treated as a “Termination Without Cause” for severance purposes. Mr. Gier’s severance was paid in accordance with his executive employment agreement, which is filed as Exhibit 10.13 to Amendment No. 2 to our Registration Statement on Form 10 filed on February 12, 2008. |
104
Table of Contents
Separation from | ||||||
Name | Compensation Element | Service Payment($) | ||||
Gilbert M. Cassagne | Salary Continuation Payments(1) | 1,800,000 | ||||
Lump Sum Cash Payments(2) | 900,000 | |||||
Lump Sum Annual Incentive Plan Payment(3) | 900,000 | |||||
Lump Sum 2007 Annual Incentive Plan Payment(4) | 448,406 | |||||
Accelerated Equity Vesting | ||||||
• Stock Options(5) | 227,868 | |||||
• Long Term Incentive Plan(6) | 2,281,155 | |||||
• Integration Success Share Plan(7) | 612,712 | |||||
Other(9) | 90,756 | |||||
Total | 7,260,897 | |||||
John L. Belsito | Salary Continuation Payments(1) | 853,200 | ||||
Lump Sum Cash Payments(2) | 474,000 | |||||
Lump Sum Annual Incentive Plan Payment(3) | 379,200 | |||||
Lump Sum 2007 Annual Incentive Plan Payment(4) | 241,414 | |||||
Accelerated Equity Vesting | ||||||
• Stock Options(5) | 67,437 | |||||
• Long Term Incentive Plan(6) | 1,280,622 | |||||
• Integration Success Share Plan(7) | 124,588 | |||||
• Bonus Share Retention Plan(8) | 304,729 | |||||
Other(9) | 23,006 | |||||
Total | 3,748,196 | |||||
(1) | The amount shown represents salary continuation in an amount equal to (x) the annual base salary and (y) Target Award. | |
(2) | The amount shown represents a lump sum cash payment equal to the annual base salary. | |
(3) | The amount shown represents a lump sum payment under the annual incentive plan equal to the Target Award. |
105
Table of Contents
(4) | The amount shown represents a lump sum cash payment equal to each NEO’s 2007 annual incentive plan payment, pro-rated through the employment termination date and based on the actual performance targets achieved for 2007. | |
(5) | The amount shown represents the value of the unvested stock options through the employment termination date for Mr. Cassagne and Mr. Belsito, October 17, 2007 and December 19, 2007, respectively assuming the performance targets were achieved. To the extent the performance targets are not met at the end of the third anniversary of the date of grant, the performance targets will be reviewed again at the fifth anniversary of the date of grant. If the performance targets are met, each NEO will be entitled to exercise the options for 12 months following the satisfaction of the performance period. If the performance targets are not met, all of their unvested options will be forfeited. | |
(6) | The amount shown represents the value of the unvested equity awards under the long term incentive plan through the employment termination date. | |
(7) | The amount shown represents the value of the unvested award under the integration success share plan pro-rated through the employment termination date. | |
(8) | The amount shown represents the combined value of (i) Cadbury Schweppes ordinary shares that Mr. Belsito elected to defer under the bonus share retention plan (the “basic shares”), (ii) a matched share award equal to 40% of the number of his basic shares, pro-rated through the employment termination date and (iii) a matched share award equal to 60% of the number of his basic shares, pro-rated through the employment termination date and assuming that the maximum performance targets were achieved. | |
(9) | This amount represents the estimated combined cash value over the salary continuation period of the continuation of medical, dental and vision benefits for Mr. Cassagne ($12,156) and Mr. Belsito ($12,156) and transitional employment services for Mr. Cassagne ($78,600) and for Mr. Belsito ($10,850). |
106
Table of Contents
• | Stock Options and Stock Appreciation Rights. The stock incentive plan permits the granting of stock options to purchase shares of common stock and stock appreciation rights. The exercise price of each stock option and stock appreciation right may not be less than the fair market value of our common stock on the date of grant. The term of each stock option or stock appreciation right will be set by our compensation committee and may not exceed ten years from the date of grant. Our compensation committee will determine the date each stock option or stock appreciation right may be exercised and the period of time, if any, after retirement, death, disability or other termination of employment during which stock options or stock appreciation rights may be exercised. In general, a grantee may pay the exercise price of an option in cash or shares of common stock. Our compensation committee may allow the grantee to exercise an option by means of a cashless exercise. With respect to the initial grant of stock options that was made in connection with the separation, our compensation committee determined that, due to possible price fluctuations in our common stock during the first trading days on the New York Stock Exchange following the separation, the initial grants would be determined using the volume weighted average price of our common stock as reported on the New York Stock Exchange on the first trading day. | |
• | Stock Awards. The stock incentive plan permits the granting of stock awards. Stock awards that are not performance awards will be restricted for a minimum period of three years from the date of grant; provided, however, that our compensation committee may provide for earlier vesting following an employee’s termination of employment for death, disability or retirement or upon a change of control or other specified events. The three-year restricted period does not apply to stock awards that are granted in lieu of salary or bonus or to replace awards forfeited in connection with the separation. Vesting of the stock awards may occur incrementally over the three-year restricted period. | |
• | Performance Awards. The stock incentive plan permits the granting of performance awards. Performance awards will be restricted for a minimum period of one year from the date of grant; provided, however, our compensation committee may provide for earlier vesting following an employee’s termination of employment for death, disability or retirement or upon a change of control or other specified events. Our compensation committee will determine the terms, conditions and limitations applicable to the performance awards and set the performance goals in its discretion. The performance goals will determine the value and amount of performance awards that will be paid to participants and the portion of an award that may be exercised to the extent such performance goals are met. Performance awards may be designed by our compensation committee to qualify as performance-based compensation under Section 162(m) of the Internal Revenue Code (“Section 162(m)”) but are not required to qualify under Section 162(m). For purposes of Section 162(m), performance goals will be designated by our compensation committee and will be based upon one or more of the following performance goal measures: |
• | revenue and income measures (including those relating to revenue, gross margin, income from operations, net income, net sales and earnings per share); | |
• | expense measures (including those relating to costs of goods sold, selling, general and administrative expenses and overhead costs); | |
• | operating measures (including those relating to volume, margin, productivity and market share); | |
• | cash flow measures (including those relating to net cash flow from operating activities and working capital); | |
• | liquidity measures (including those relating to earnings before or after the effect of certain items such as interest, taxes, depreciation and amortization, and free cash flow); | |
• | leverage measures (including those relating todebt-to-equity ratio and net debt); |
107
Table of Contents
• | market measures (including those relating to stock price, total shareholder return and market capitalization measures); | |
• | return measures (including those relating to return on equity, return on assets and return on invested capital); | |
• | corporate value measures (including those relating to compliance, safety, environmental and personnel matters); and | |
• | other measures such as those relating to acquisitions, dispositions or customer satisfaction. |
• | Incentive Stock Options. The grant of an incentive stock option under the stock incentive plan will not be a taxable event for the grantee or the company. A grantee will not recognize taxable income upon exercise of an incentive stock option, except that the alternative minimum tax may apply, and any gain realized upon a disposition of shares of common stock received pursuant to the exercise of an incentive stock option will be taxed as long-term capital gain if the grantee holds the shares for at least two years after the date of grant and for one year after the date of exercise, or the applicable capital gains holding period requirement. We will not be entitled to any tax deduction with respect to the exercise of an incentive stock option, except as discussed below. |
108
Table of Contents
• | Nonqualified Stock Options. The grant of a nonqualified stock option under the stock incentive plan will not be a taxable event for the grantee or the company. Upon exercising a nonqualified stock option, a grantee will recognize ordinary income in an amount equal to the difference between the exercise price and the fair market value of the shares on the date of exercise. Upon a subsequent sale or exchange of shares acquired pursuant to the exercise of a non-qualified stock option, the grantee will have taxable capital gain or loss, measured by the difference between the amount realized on the disposition and the tax basis of the shares, generally, the amount paid for the shares plus the amount treated as ordinary income at the time the stock option was exercised. If we comply with applicable reporting requirements and with the restrictions of Section 162(m), we will be entitled to a tax deduction in the same amount and generally at the same time as the grantee recognizes ordinary income. | |
• | Stock Appreciation Rights. There are no immediate tax consequences of receiving an award of stock appreciation rights under the stock incentive plan. Upon exercising a stock appreciation right, a grantee will recognize ordinary income in an amount equal to the difference between the exercise price and the fair market value of the shares on the date of exercise. If we comply with applicable reporting requirements and with the restrictions of Section 162(m), we will be entitled to a tax deduction in the same amount and generally at the same time as the grantee recognizes ordinary income. | |
• | Restricted Stock. A grantee who is awarded restricted stock under the stock incentive plan will not recognize any taxable income for federal income tax purposes in the year of the award, provided that the shares are nontransferable and subject to a substantial risk of forfeiture. However, the grantee may elect under Section 83(b) of the Internal Revenue Code to recognize ordinary income in the year of the award in an amount equal to the fair market value of the shares on the date of the award, less the purchase price, if any, determined without regard to the restrictions. If the grantee does not make such a Section 83(b) election, the fair market value of the shares on the date the restrictions lapse, less the purchase price, if any, will be treated as ordinary income to the grantee and will be taxable in the year the restrictions lapse. We will be entitled to a tax deduction in the same amount and generally at the same time as the grantee recognizes ordinary income. | |
• | Restricted Stock Units. A grantee who is awarded a restricted stock unit under the stock incentive plan will not recognize any taxable income for federal income tax purposes and the company will not be entitled to a tax deduction, in each case at that time. When the restricted stock unit award vests and shares are transferred to the grantee, the grantee will recognize ordinary income in an amount equal to the fair market value of the transferred shares at such time less any cash consideration which the grantee paid for the shares, and the company will be entitled to a corresponding deduction. Any gain or loss realized upon the grantee’s sale or exchange of the shares will be treated as long-term or short-term capital gain or loss. The grantee’s basis for the shares will be the amount recognized as taxable compensation plus any cash consideration which the grantee paid for the shares. The grantee’s holding period for the shares will begin on the day after the date the shares are transferred to the grantee. | |
• | Performance Awards. The grant of a performance award under the stock incentive plan will not be a taxable event for the company. The payment of the award is taxable to a grantee as ordinary income. If we comply with applicable reporting requirements and with the restrictions of Section 162(m), we will be entitled to a tax deduction in the same amount and generally at the same time as the grantee recognizes ordinary income. |
109
Table of Contents
110
Table of Contents
• | a senior unsecured term loan A facility in an aggregate principal amount of $2.2 billion with a term of five years; and | |
• | a revolving credit facility in an aggregate principal amount of $500 million with a term of five years. Up to $75 million of the revolving credit facility is available for the issuance of letters of credit, of which $39 million was utilized as of September 30, 2008. |
111
Table of Contents
• | incur debt at subsidiaries that are not guarantors; | |
• | incur liens; | |
• | merge or sell, transfer, lease or otherwise dispose of all or substantially all assets; | |
• | make investments, loans, advances, guarantees and acquisitions; | |
• | enter into transactions with affiliates; and | |
• | enter into agreements restricting our ability to incur liens or the ability of subsidiaries to make distributions. |
• | a maximum total leverage ratio covenant; and | |
• | a minimum interest coverage ratio covenant. |
112
Table of Contents
• | to the extent not prohibited by any applicable law or applicable interpretations of the staff of the SEC, file with the SEC a registration statement relating to the exchange offer under the Securities Act on or prior to 360 days after the date that the unregistered notes were issued; | |
• | commence the exchange offer promptly upon the effectiveness of the exchange offer registration statement and to keep the exchange offer open for not less than 20 business days after the date a notice of the exchange offer has been mailed to the holders of the unregistered notes; and | |
• | use our commercially reasonable efforts to cause the exchange offer to be consummated on or prior to 390 days after the date that the unregistered notes were issued, or longer if required by the federal securities laws. |
• | we determine upon advice of counsel that we are not permitted to consummate the exchange offer because the exchange offer is not permitted by applicable law or SEC policy; | |
• | the exchange offer is not consummated for any reason by May 25, 2009; or | |
• | prior to the 20th business day following consummation of the exchange offer: |
• | any initial purchaser so requests with respect to unregistered notes that are not eligible to be exchanged for exchange notes in the exchange offer; | |
• | any holder (other than an initial purchaser) is not eligible to participate in the exchange offer; or | |
• | in the case of any initial purchaser that participates in the exchange offer or acquires exchange notes, such initial purchaser does not receive freely tradable exchange notes in exchange for unregistered notes constituting any portion of an unsold allotment. |
• | file the shelf registration statement with the SEC on or prior to 90 days after such filing obligation arises; |
113
Table of Contents
• | cause the shelf registration statement to be declared effective by the SEC on or prior to 90 days after the filing of such shelf registration statement; and | |
• | keep the shelf registration statement effective until the earliest of (1) such time as all of the applicable unregistered notes have been sold under the shelf registration statement, (2) the date that is two years after the later of the date that the unregistered notes were issued or the date of issuance of any notes of the same series as any of the unregistered notes,providedthat we will be required to continue to keep effective the shelf registration statement for any unregistered note that is not eligible to be sold by the holder thereof on such date under Rule 144 (or any similar provision then in force, but not Rule 144A) under the Securities Act without being subject to any restrictions under such rule until such time as it so eligible to be sold or (3) such notes cease to be outstanding. |
• | we fail to file any registration statement on or before the date specified for such filing pursuant to the registration rights agreement; | |
• | any shelf registration statement required to be filed is not declared effective by the SEC on or prior to the date specified for such effectiveness; or | |
• | we fail to consummate the exchange offer by May 25, 2009. |
114
Table of Contents
• | the exchange offer, or the making of any exchange by a holder of unregistered notes, violates applicable law or any applicable interpretation of the staff of the SEC; | |
• | any action or proceeding shall have been instituted or threatened with respect to the exchange offer which, in our reasonable judgment, would impair our ability to proceed with the exchange offer; and | |
• | any law, rule or regulation or applicable interpretations of the staff of the SEC have been issued or promulgated, which, in our good faith determination, does not permit us to effect the exchange offer. |
115
Table of Contents
• | delay accepting any unregistered senior note; | |
• | waive any condition of the exchange offer; and | |
• | amend the terms of the exchange offer in any manner. |
• | refuse to accept any unregistered notes and return to the holders any unregistered notes that have been tendered; | |
• | extend the exchange offer and retain all unregistered notes tendered prior to the expiration of the exchange offer, subject to the rights of the holders to withdraw their tendered unregistered notes; or | |
• | waive the condition with respect to the exchange offer and accept all properly tendered unregistered notes that have not been withdrawn. |
• | any exchange notes to be received by you will be acquired in the ordinary course of your business; |
116
Table of Contents
• | you are not engaged in, do not intend to engage in and have no arrangement or understanding with any person to engage in, the distribution of the unregistered notes or exchange notes; | |
• | you are not an “affiliate” (as defined in Rule 405 under the Securities Act) of ours or, if you are such an affiliate, you will comply with the registration and prospectus delivery requirements of the Securities Act to the extent applicable; | |
• | if you are a broker-dealer, you have not entered into any arrangement or understanding with us or any of our “affiliates” to distribute the exchange notes; and | |
• | you are not acting on behalf of any person or entity that could not truthfully make these representations. |
• | holders of unregistered notes that are DTC participants may follow the procedures for book-entry transfer as provided for below under “— Book-Entry Transfer” and in the letter of transmittal. |
• | the exchange agent must receive any corresponding certificate or certificates representing unregistered notes along with the letter of transmittal; | |
• | the exchange agent must receive, before expiration of the exchange offer, a timely confirmation of book-entry transfer of unregistered notes into the exchange agent’s account at DTC according to standard operating procedures for electronic tenders described below and a properly transmitted agent’s message described below; or | |
• | the holder must comply with the guaranteed delivery procedures described below. |
117
Table of Contents
• | make appropriate arrangements to register ownership of the unregistered notes in your name; or | |
• | obtain a properly completed bond power from the registered holder. |
• | by a registered holder who has not completed the box entitled “Special Registration Instructions” or “Special Delivery Instructions” in the letter of transmittal; or | |
• | for the account of an eligible institution. |
118
Table of Contents
• | the tender is made through an eligible institution; | |
• | before expiration of the exchange offer, the exchange agent receives from the eligible institution either a properly completed and duly executed notice of guaranteed delivery in the form accompanying this prospectus, by facsimile transmission, mail or hand delivery, or a properly transmitted agent’s message in lieu of notice of guaranteed delivery: |
• | setting forth the name and address of the holder and the certificate number or numbers of the unregistered notes tendered and the principal amount of unregistered notes tendered; | |
• | stating that the tender offer is being made by guaranteed delivery; and | |
• | guaranteeing that, within three (3) business days after expiration of the exchange offer, the letter of transmittal, or facsimile of the letter of transmittal, together with the unregistered notes tendered and any other documents required by the letter of transmittal or, alternatively, a book-entry confirmation will be deposited by the eligible institution with the exchange agent; and |
• | the exchange agent receives the properly completed and executed letter of transmittal, or facsimile of the letter of transmittal, as well as all tendered unregistered notes in proper form for transfer and all other documents required by the letter of transmittal or, alternatively, a book-entry confirmation, within three (3) business days after expiration of the exchange offer. |
119
Table of Contents
• | the exchange agent must receive a written notice of withdrawal, which may be by facsimile transmission or letter, at the address set forth below under “Exchange Agent”; or | |
• | for DTC participants, holders must comply with their respective standard operating procedures for electronic tenders and the exchange agent must receive an electronic notice of withdrawal from DTC. |
• | specify the name of the person who tendered the unregistered notes to be withdrawn; | |
• | identify the unregistered notes to be withdrawn, including the certificate number or numbers and principal amount to be withdrawn; | |
• | be signed by the person who tendered the unregistered notes in the same manner as the original signature on the letter of transmittal, including any required signature guarantees; and | |
• | specify the name in which the unregistered notes are to be re-registered, if different from that of the withdrawing holder. |
• | may be resold only if (1) registered pursuant to the Securities Act, (2) an exemption from registration is available or (3) neither registration nor an exemption is required by law; and | |
• | shall continue to bear a legend restricting transfer in the absence of registration or an exemption therefrom. |
120
Table of Contents
• | certificates representing exchange notes or unregistered notes for principal amounts not tendered or accepted for exchange are to be delivered to, or are to be registered or issued in the name of, any person other than the registered holder of the notes tendered; | |
• | tendered notes are registered in the name of any person other than the person signing the letter of transmittal; or | |
• | a transfer tax is imposed for any reason other than the exchange of unregistered notes under the exchange offer. |
121
Table of Contents
• | are unsecured unsubordinated obligations of the Company; and | |
• | will be guaranteed on an unsecured unsubordinated basis by any Subsidiary of the Company that guarantees the obligations of the Company under any other Indebtedness on and after the Issue Date. |
122
Table of Contents
Moody’s Rating* | Percentage | |||
Ba1 | 0.25 | % | ||
Ba2 | 0.50 | % | ||
Ba3 | 0.75 | % | ||
B1 or below | 1.00 | % |
* | Including the equivalent ratings of any Substitute Rating Agency. |
S&P Rating* | Percentage | |||
BB+ | 0.25 | % | ||
BB | 0.50 | % | ||
BB- | 0.75 | % | ||
B+ or below | 1.00 | % |
* | Including the equivalent ratings of any Substitute Rating Agency. |
123
Table of Contents
124
Table of Contents
125
Table of Contents
126
Table of Contents
127
Table of Contents
• | the Company shall be the successor or continuing person or, if the Company is not the successor or continuing person, the resulting, surviving or transferee person (the “surviving entity”) is a company organized and existing under the laws of the United States, any State thereof or the District of Columbia that expressly assumes all of the Company’s obligations under the notes and the indenture pursuant to a supplemental indenture executed and delivered to the trustee; | |
• | immediately after giving effect to such transaction or series of transactions, no default has occurred and is continuing; and | |
• | the Company or the surviving entity will have delivered to the trustee an officers’ certificate and opinion of counsel stating that the transaction or series of transactions and a supplemental indenture, if any, complies with the indenture. |
• | such Liens shall not apply to any other property or asset of the Company or any Subsidiary of the Company (other than the proceeds or products of the property or asset originally subject to such Liens), and | |
• | such Liens shall secure only those obligations which it secures on the date of the indenture and extensions, renewals and replacements thereof that do not increase the outstanding principal amount thereof; |
128
Table of Contents
• | such Liens were in existence prior to such corporation or other Person becoming a Subsidiary of the Company or such merger or consolidation and shall not apply to any other property or asset of the Company or any Subsidiary of the Company (other than the proceeds or products of the property or asset originally subject to such Liens), and | |
• | such Liens shall secure only those obligations which it secures on the date that such corporation or other Person becomes a Subsidiary of the Company or the date of such merger or consolidation, and extensions, renewals and replacements thereof that do not increase the outstanding principal amount thereof; |
• | a Subsidiary of the Company to the Company or a Subsidiary Guarantor, | |
• | the Company to a Subsidiary Guarantor, or | |
• | a Subsidiary Guarantor to the Company or another Subsidiary Guarantor; |
• | such extension, renewal or replacement Liens are limited to all or part of the same property or asset that secured the Liens extended, renewed, or replaced (plus improvements on such property or asset) and | |
• | the principal amount of Indebtedness secured by such Liens at such time is not increased. |
129
Table of Contents
130
Table of Contents
131
Table of Contents
132
Table of Contents
• | the Company will be released from obligations with respect to any series of notes thereafter (and such Subsidiary Guarantors shall be released from all of their obligations under the Subsidiary Guarantee with respect to such series of notes) with respect to the covenants set forth in the indenture described under the headings “— Offer to Repurchase Upon Change of Control Triggering Event” and “— Certain Covenants” (other than the covenants described under “— Certain Covenants — Principal and Interest” and “— Certain Covenants — Consolidation, Merger or Sale of Assets” (except for the provision requiring no occurrence of a default therein)) and certain other covenants and the events of default relating to the foregoing covenants, and | |
• | any omission to comply with those covenants will not result in liability in respect of any term, condition or limitation set forth in any such covenant and will not constitute a default or an event of default with respect to the notes of the applicable series, which is referred to as a “covenant defeasance.” |
• | irrevocably depositing with the trustee, in trust, for the benefit of the holders, cash in U.S. dollars, noncallable U.S. government notes, or a combination of cash in U.S. dollars and non-callable U.S. government notes, in an amount sufficient, in the opinion of a nationally recognized firm of independent public accountants, to pay the principal, premium, if any, and interest on the outstanding notes of the applicable series on the dates such installments of principal, premium, if any, and interest are due in accordance with the terms of the indenture and the notes; and | |
• | delivering to the trustee an opinion of counsel reasonably acceptable to the trustee confirming that, subject to customary assumptions and exceptions, the holders of the outstanding notes will not recognize income, gain or loss for federal income tax purposes as a result of such covenant defeasance and will be subject to federal income tax on the same amounts, in the same manner and at the same times as would have been the case if such covenant defeasance had not occurred. |
• | all notes of such series that have been previously authenticated and delivered (except lost, stolen or destroyed notes that have been replaced or paid and notes for whose payment money has previously been deposited in |
133
Table of Contents
trust or segregated and held in trust by the Company and is thereafter repaid to the Company or discharged from the trust) have been delivered to the trustee for cancellation; or |
• | (i) all notes of such series that have not been previously delivered to the trustee for cancellation, have become due and payable by reason of the giving of notice of redemption or otherwise, will become due and payable within one year or are to be called for redemption and redeemed within one year under arrangements satisfactory to the trustee for the giving of notice of redemption by the trustee in the name, and at the expense, of the Company, and the Company or a Subsidiary Guarantor has irrevocably deposited or caused to be deposited with the trustee as trust funds in trust solely for the benefit of the holders, cash in U.S. dollars, non-callable U.S. government notes, or a combination of cash in U.S. dollars and non-callable U.S. government notes, in such amounts as shall be sufficient without consideration of any reinvestment of interest, to pay and discharge the entire indebtedness on the notes of such series not previously delivered to the trustee for cancellation or redemption for principal, premium, if any, and accrued interest to the date of maturity or redemption; (ii) the Company has paid or caused to be paid all sums payable by it under the indenture with respect to such series of notes; and (iii) the Company has delivered irrevocable instructions to the trustee to apply the deposited money toward the payment of the notes of such series at stated maturity or on the redemption date, |
• | no default or event of default with respect to such series of notes shall have occurred and be continuing on the date of such deposit or shall occur as a result of such deposit and such deposit will not result in a breach or violation of, or constitute a default under, any other instrument to which the Company is a party or by which the Company is bound; and | |
• | the Company shall have delivered to the trustee an officers’ certificate and opinion of counsel stating that all conditions precedent relating to the satisfaction and discharge of the indenture with respect to such series of notes have been satisfied. |
• | cure any ambiguity, defect or inconsistency, provided that the interests of the holders are not adversely affected in any material respect; | |
• | add events of default for the notes of any series; | |
• | provide for the issuance of notes of additional series, or additional notes of any series; | |
• | provide for the assumption of the Company’s obligations in the case of a merger or consolidation and the discharge of the Company upon such assumption provided that the provision under the “Consolidation, Merger or Sale of Assets” covenant is complied with; | |
• | add covenants or make any change that would provide any additional rights or benefits to the holders of the notes of any series; | |
• | add Subsidiary Guarantors, additional guarantors or additional obligors with respect to the notes of any series; | |
• | release a Subsidiary Guarantor upon the satisfaction of all conditions for release of such Subsidiary Guarantor as provided under the indenture; | |
• | secure the notes of any series; | |
• | add or appoint a successor or separate trustee; | |
• | make any change that does not adversely affect the interests of any holder of notes; and | |
• | obtain or maintain the qualification of the indenture under the Trust Indenture Act. |
134
Table of Contents
• | reduce the principal amount, or extend the fixed maturity, of the notes, or alter or waive the redemption provisions of the notes; | |
• | change the place of payment or currency in which principal, any premium or interest is paid; | |
• | reduce the percentage in principal amount outstanding of notes of any series which must consent to an amendment, supplement or waiver or consent to take any action; | |
• | impair the right to institute suit for the enforcement of any payment on the notes; waive a payment default with respect to the notes or any guarantor; | |
• | reduce the interest rate or extend the time for payment of interest on the notes; or | |
• | adversely affect the ranking of the notes of any series. |
135
Table of Contents
136
Table of Contents
137
Table of Contents
138
Table of Contents
139
Table of Contents
• | upon deposit of each Global Note with DTC’s custodian, DTC will credit portions of the principal amount of the Global Note to the accounts of the DTC participants designated by the initial purchasers; and | |
• | ownership of beneficial interests in each Global Note will be shown on, and transfer of ownership of those interests will be effected only through, records maintained by DTC (with respect to interests of DTC participants) and the records of DTC participants (with respect to other owners of beneficial interests in any of the Global Notes). |
140
Table of Contents
• | a limited purpose trust company organized under the laws of the State of New York; | |
• | a “banking organization” within the meaning of the New York State Banking Law; | |
• | a member of the Federal Reserve System; | |
• | a “clearing corporation” within the meaning of the Uniform Commercial Code; and | |
• | a “clearing agency” registered under Section 17A of the Exchange Act. |
• | will not be entitled to have notes represented by the Global Note registered in their names; | |
• | will not receive or be entitled to receive physical delivery of notes in certificated form; and | |
• | will not be considered the owners or “holders” of the notes under the indenture for any purpose, including with respect to the giving of any direction, instruction or approval to the trustee under the indenture. |
141
Table of Contents
• | DTC (a) notifies us at any time that it is unwilling or unable to continue as depositary for the Global Notes, and a successor depositary is not appointed within 90 days, or (b) has ceased to be registered as a clearing agency under the Exchange Act, and we fail to appoint a successor depositary within 90 days; | |
• | we, at our option, notify the trustee that we elect to cause the issuance of Certificated Notes, subject to the procedures of DTC; or | |
• | certain other events provided in the indenture occur. |
142
Table of Contents
• | certain financial institutions; | |
• | insurance companies; | |
• | dealers in securities or foreign currencies; | |
• | persons holding notes as part of a hedge or other integrated transaction; | |
• | U.S. Holders (as defined below) whose functional currency is not the U.S. dollar; | |
• | partnerships or other entities classified as partnerships for U.S. federal income tax purposes; or | |
• | persons subject to the alternative minimum tax. |
• | an individual who is a citizen or resident of the United States; | |
• | a corporation, or other entity taxable as a corporation for U.S. federal income tax purposes, created or organized in or under the laws of the United States, any state thereof or of the District of Columbia; | |
• | an estate the income of which is subject to U.S. federal income tax regardless of its source; or | |
• | a trust if (i) a U.S. court is able to exercise primary supervision over administration of the trust and one or more U.S. persons have authority to control all substantial decisions of the trust, or (ii) in the case of a trust that was treated as a domestic trust under the law in effect prior to 1997, a valid election is in place under applicable Treasury regulations to treat such trust as a domestic trust. |
143
Table of Contents
144
Table of Contents
• | an individual who is classified as a nonresident alien for U.S. federal income tax purposes; | |
• | anon-U.S. corporation; or | |
• | anon-U.S. estate or trust. |
145
Table of Contents
• | the holder does not own, actually or constructively, 10 percent or more of the total combined voting power of all classes of our stock entitled to vote and is not a controlled foreign corporation related, directly or indirectly, to us through stock ownership; | |
• | the certification requirement described below has been fulfilled with respect to the beneficial owner, as discussed below; and | |
• | the holder is not a bank whose receipt of interest on a note is described in Section 881(c)(3)(A) of the Code. |
146
Table of Contents
147
Unaudited Interim Financial Statements: | ||||
F-2 | ||||
F-3 | ||||
F-4 | ||||
F-5 | ||||
F-6 | ||||
Audited Financial Statements: | ||||
F-37 | ||||
F-38 | ||||
F-39 | ||||
F-40 | ||||
F-41 | ||||
F-42 |
F-1
Table of Contents
September 30, | December 31, | |||||||
2008 | 2007 | |||||||
(Unaudited, in millions except share and per share data) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 239 | $ | 67 | ||||
Accounts receivable: | ||||||||
Trade (net of allowances of $16 and $20, respectively) | 521 | 538 | ||||||
Other | 68 | 59 | ||||||
Related party receivable | — | 66 | ||||||
Note receivable from related parties | — | 1,527 | ||||||
Inventories | 330 | 325 | ||||||
Deferred tax assets | 68 | 81 | ||||||
Prepaid and other current assets | 112 | 76 | ||||||
Total current assets | 1,338 | 2,739 | ||||||
Property, plant and equipment, net | 945 | 868 | ||||||
Investments in unconsolidated subsidiaries | 13 | 13 | ||||||
Goodwill | 3,170 | 3,183 | ||||||
Other intangible assets, net | 3,595 | 3,617 | ||||||
Other non-current assets | 572 | 100 | ||||||
Non-current deferred tax assets | 189 | 8 | ||||||
Total assets | $ | 9,822 | $ | 10,528 | ||||
LIABILITIES AND EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued expenses | $ | 862 | $ | 812 | ||||
Related party payable | — | 175 | ||||||
Current portion of senior unsecured debt | 35 | — | ||||||
Current portion of long-term debt payable to related parties | — | 126 | ||||||
Income taxes payable | 6 | 22 | ||||||
Total current liabilities | 903 | 1,135 | ||||||
Long-term debt payable to third parties | 3,587 | 19 | ||||||
Long-term debt payable to related parties | — | 2,893 | ||||||
Deferred tax liabilities | 1,276 | 1,324 | ||||||
Other non-current liabilities | 726 | 136 | ||||||
Total liabilities | 6,492 | 5,507 | ||||||
Commitments and contingencies | ||||||||
Stockholders’ equity: | ||||||||
Cadbury’s net investment | — | 5,001 | ||||||
Preferred stock, $.01 par value, 15,000,000 shares authorized, no shares issued | — | — | ||||||
Common stock, $.01 par value, 800,000,000 shares authorized, 253,685,733 shares issued and outstanding for 2008 and no shares issued for 2007 | 3 | — | ||||||
Additional paid-in capital | 3,163 | — | ||||||
Retained earnings | 191 | — | ||||||
Accumulated other comprehensive (loss) income | (27 | ) | 20 | |||||
Total equity | 3,330 | 5,021 | ||||||
Total liabilities and equity | $ | 9,822 | $ | 10,528 | ||||
F-2
Table of Contents
For the | ||||||||
Nine Months Ended | ||||||||
September 30, | ||||||||
2008 | 2007 | |||||||
(Unaudited, in millions, except per share data) | ||||||||
Net sales | $ | 4,369 | $ | 4,347 | ||||
Cost of sales | 2,003 | 1,984 | ||||||
Gross profit | 2,366 | 2,363 | ||||||
Selling, general and administrative expenses | 1,586 | 1,527 | ||||||
Depreciation and amortization | 84 | 69 | ||||||
Restructuring costs | 31 | 36 | ||||||
Gain on disposal of property and intangible assets, net | (3 | ) | — | |||||
Income from operations | 668 | 731 | ||||||
Interest expense | 199 | 195 | ||||||
Interest income | (30 | ) | (38 | ) | ||||
Other (income) expense | (8 | ) | (2 | ) | ||||
Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries | 507 | 576 | ||||||
Provision for income taxes | 199 | 218 | ||||||
Income before equity in earnings of unconsolidated subsidiaries | 308 | 358 | ||||||
Equity in earnings of unconsolidated subsidiaries | 1 | 1 | ||||||
Net income | $ | 309 | $ | 359 | ||||
Earnings per common share: | ||||||||
Basic | $ | 1.21 | $ | 1.42 | ||||
Diluted | $ | 1.21 | $ | 1.42 | ||||
Weighted average common shares outstanding: | ||||||||
Basic | 254.0 | 253.7 | ||||||
Diluted | 254.0 | 253.7 |
F-3
Table of Contents
For the | ||||||||
Nine Months Ended | ||||||||
September 30, | ||||||||
2008 | 2007 | |||||||
(Unaudited, in millions) | ||||||||
(As Restated)(1) | ||||||||
Operating activities: | ||||||||
Net income | $ | 309 | $ | 359 | ||||
Adjustments to reconcile net income to net cash provided by operations: | ||||||||
Depreciation expense | 102 | 89 | ||||||
Amortization expense | 44 | 38 | ||||||
Employee stock-based expense, net of tax benefit | 5 | 10 | ||||||
Deferred income taxes | 58 | 3 | ||||||
Write-off of deferred loan costs | 21 | — | ||||||
Other, net | 9 | 8 | ||||||
Changes in assets and liabilities: | ||||||||
Trade and other accounts receivable | 3 | (47 | ) | |||||
Related party receivable | 11 | (8 | ) | |||||
Inventories | (6 | ) | (41 | ) | ||||
Other current assets | (32 | ) | (1 | ) | ||||
Other non-current assets | (9 | ) | 4 | |||||
Accounts payable and accrued expenses | 30 | (48 | ) | |||||
Related party payables | (70 | ) | 350 | |||||
Income taxes payable | 47 | 9 | ||||||
Other non-current liabilities | 1 | (19 | ) | |||||
Net cash provided by operating activities | 523 | 706 | ||||||
Investing activities: | ||||||||
Purchases of property, plant and equipment | (203 | ) | (123 | ) | ||||
Issuances of related party notes receivables | (165 | ) | (1,829 | ) | ||||
Repayment of related party notes receivables | 1,540 | 525 | ||||||
Other, net | 3 | (23 | ) | |||||
Net cash provided by (used in) investing activities | 1,175 | (1,450 | ) | |||||
Financing activities: | ||||||||
Proceeds from issuance of related party long-term debt | 1,615 | 2,803 | ||||||
Proceeds from senior unsecured credit facility | 2,200 | — | ||||||
Proceeds from senior unsecured notes | 1,700 | — | ||||||
Proceeds from bridge loan facility | 1,700 | — | ||||||
Repayment of related party long-term debt | (4,664 | ) | (3,232 | ) | ||||
Repayment of senior unsecured credit facility | (295 | ) | — | |||||
Repayment of bridge loan facility | (1,700 | ) | — | |||||
Deferred financing charges paid | (106 | ) | — | |||||
Cash Distributions to Cadbury | (2,065 | ) | (189 | ) | ||||
Change in Cadbury’s net investment | 94 | 1,356 | ||||||
Other, net | (2 | ) | 4 | |||||
Net cash (used in) provided by financing activities | (1,523 | ) | 742 | |||||
Cash and cash equivalents — net change from: | ||||||||
Operating, investing and financing activities | 175 | (2 | ) | |||||
Currency translation | (3 | ) | 1 | |||||
Cash and cash equivalents at beginning of period | 67 | 35 | ||||||
Cash and cash equivalents at end of period | $ | 239 | $ | 34 | ||||
Supplemental cash flow disclosures of non-cash investing and financing activities: | ||||||||
Settlement related to separation from Cadbury | $ | 150 | $ | — | ||||
Purchase accounting adjustment related to prior year acquisitions | 13 | — | ||||||
Transfers of property, plant, and equipment to Cadbury | — | 9 | ||||||
Transfers of operating assets and liabilities to Cadbury | — | 40 | ||||||
Reduction in long-term debt from Cadbury | — | 257 | ||||||
Related entities acquisition payments | — | 17 | ||||||
Note payable related to acquisition | — | 38 | ||||||
Liabilities expected to be reimbursed by Cadbury | — | 12 | ||||||
Reclassifications for tax transactions | — | 90 | ||||||
Supplemental cash flow disclosures: | ||||||||
Interest paid | $ | 120 | $ | 182 | ||||
Income taxes paid | 105 | 26 |
(1) | See Note 19 for further information. |
F-4
Table of Contents
Accumulated | ||||||||||||||||||||||||||||||||
Common Stock | Additional | Other | ||||||||||||||||||||||||||||||
Issued | Paid-In | Retained | Cadbury’s Net | Comprehensive | Total | Comprehensive | ||||||||||||||||||||||||||
Shares | Amount | Capital | Earnings | Investment | Income (Loss) | Equity | Income | |||||||||||||||||||||||||
(Unaudited, in millions) | ||||||||||||||||||||||||||||||||
Balance as of December 31, 2006 | — | $ | — | $ | — | $ | — | $ | 3,249 | $ | 1 | $ | 3,250 | |||||||||||||||||||
Net income | — | — | — | — | 497 | — | 497 | $ | 497 | |||||||||||||||||||||||
Contributions from Cadbury | — | — | — | — | 1,484 | — | 1,484 | — | ||||||||||||||||||||||||
Distributions to Cadbury | — | — | — | — | (213 | ) | — | (213 | ) | — | ||||||||||||||||||||||
Adoption of FIN 48 | — | — | — | — | (16 | ) | — | (16 | ) | — | ||||||||||||||||||||||
Net change in pension liability | — | — | — | — | — | 3 | 3 | 3 | ||||||||||||||||||||||||
Foreign currency translation adjustment | — | — | — | — | — | 16 | 16 | 16 | ||||||||||||||||||||||||
Balance as of December 31, 2007 | — | — | — | — | 5,001 | 20 | 5,021 | $ | 516 | |||||||||||||||||||||||
Net income | — | — | — | 191 | 118 | — | 309 | $ | 309 | |||||||||||||||||||||||
Contributions from Cadbury | — | — | — | — | 284 | — | 284 | — | ||||||||||||||||||||||||
Distributions to Cadbury | — | — | — | — | (2,242 | ) | — | (2,242 | ) | — | ||||||||||||||||||||||
Separation from Cadbury on May 7, 2008 and issuance of common stock upon distribution | 253.7 | 3 | 3,158 | — | (3,161 | ) | — | — | — | |||||||||||||||||||||||
Stock-based compensation expense, including tax benefit | — | — | 5 | — | — | — | 5 | — | ||||||||||||||||||||||||
Net change in pension liability, net of tax benefit of $26 | — | — | — | — | — | (39 | ) | (39 | ) | (39 | ) | |||||||||||||||||||||
Foreign currency translation adjustment | — | — | — | — | — | (8 | ) | (8 | ) | (8 | ) | |||||||||||||||||||||
Balance as of September 30, 2008 | 253.7 | $ | 3 | $ | 3,163 | $ | 191 | $ | — | $ | (27 | ) | $ | 3,330 | $ | 262 | ||||||||||||||||
F-5
Table of Contents
1. | Formation of the Company and Basis of Presentation |
F-6
Table of Contents
• | revenue recognition; | |
• | valuations of goodwill and other indefinite lived intangibles; | |
• | stock-based compensation; | |
• | pension and postretirement benefits; and | |
• | income taxes. |
F-7
Table of Contents
F-8
Table of Contents
2. | Accounting for the Separation from Cadbury |
Related party receivable | $ | 11 | ||
Notes receivable from related parties | 1,375 | |||
Related party payable | (70 | ) | ||
Current portion of the long-term debt payable to related parties | (140 | ) | ||
Long-term debt payable to related parties | (2,909 | ) | ||
Net cash settlement of related party balances | $ | (1,733 | ) | |
For the | ||||
Nine Months Ended | ||||
September 30, 2008 | ||||
Transaction costs and other one time separation costs(1) | $ | 29 | ||
Costs associated with the bridge loan facility(2) | 24 | |||
Incremental tax expense related to separation, excluding indemnified taxes | 11 |
(1) | DPS incurred transaction costs and other one time separation costs of $29 million for the nine months ended September 30, 2008. These costs are included in selling, general and administrative expenses in the statement of operations. The Company expects its results of operations for the remainder of 2008 to include transaction costs and other one time separation costs of approximately $6 million. | |
(2) | The Company incurred $24 million of costs for the nine months ended September 30, 2008, associated with the $1.7 billion bridge loan facility which was entered into to reduce financing risks and facilitate Cadbury’s separation of the Company. Financing fees of $21 million were expensed when the bridge loan facility was terminated on April 30, 2008, and $5 million of interest expense were included as a component of interest expense, partially offset by $2 million in interest income while in escrow. |
F-9
Table of Contents
Contributions | Distributions | |||||||
Legal restructuring to purchase Canada operations from Cadbury | $ | — | $ | (894 | ) | |||
Legal restructuring relating to Cadbury confectionery operations, including debt repayment | — | (809 | ) | |||||
Legal restructuring relating to Mexico operations | — | (520 | ) | |||||
Contributions from parent | 318 | — | ||||||
Tax reserve provided under FIN 48 as part of separation, net of indemnity | — | (19 | ) | |||||
Other | (34 | ) | — | |||||
Total | $ | 284 | $ | (2,242 | ) | |||
F-10
Table of Contents
For the | ||||
Nine Months Ended | ||||
September 30, 2008 | ||||
Transfer of legal entities to Cadbury for Canada operations | $ | (165 | ) | |
Deferred tax asset setup for Canada operations | 177 | |||
Liability to Cadbury related to Canada operations | (132 | ) | ||
Transfer of legal entities to Cadbury for Mexico operations | (3 | ) | ||
Tax reserve provided under FIN 48 as part of separation | (386 | ) | ||
Tax indemnification by Cadbury | 334 | |||
Transfers of pension obligation | (71 | ) | ||
Settlement of operating liabilities due to Cadbury, net | 75 | |||
Other tax liabilities related to separation | 28 | |||
Settlement of related party note receivable from Cadbury | (7 | ) | ||
Total | $ | (150 | ) | |
3. | Inventories |
As of | As of | |||||||
September 30, | December 31, | |||||||
2008 | 2007 | |||||||
Raw materials | $ | 95 | $ | 110 | ||||
Finished goods | 282 | 245 | ||||||
Inventories at FIFO cost | 377 | 355 | ||||||
Reduction to LIFO cost | (47 | ) | (30 | ) | ||||
Inventories | $ | 330 | $ | 325 | ||||
4. | Goodwill and Other Intangible Assets |
Beverage | Finished | Bottling | Mexico and | |||||||||||||||||
Concentrates | Goods | Group | the Caribbean | Total | ||||||||||||||||
Balance as of December 31, 2007 | $ | 1,731 | $ | 1,220 | $ | 195 | $ | 37 | $ | 3,183 | ||||||||||
Acquisitions(1) | — | — | (8 | ) | — | (8 | ) | |||||||||||||
Other changes | — | — | (5 | ) | — | (5 | ) | |||||||||||||
Balance as of September 30, 2008 | $ | 1,731 | $ | 1,220 | $ | 182 | $ | 37 | $ | 3,170 | ||||||||||
(1) | The Company acquired Southeast-Atlantic Beverage Corporation (“SeaBev”) on July 11, 2007. The Company completed its fair value assessment of the assets acquired and liabilities assumed of this acquisition during the first quarter 2008, resulting in a $1 million increase in the Bottling Group’s goodwill. During the second quarter of 2008, the Company made a tax election related to the SeaBev acquisition which resulted in a decrease of $9 million to the Bottling Group’s goodwill. |
F-11
Table of Contents
As of September 30, 2008 | As of December 31, 2007 | |||||||||||||||||||||||
Gross | Accumulated | Net | Gross | Accumulated | Net | |||||||||||||||||||
Amount | Amortization | Amount | Amount | Amortization | Amount | |||||||||||||||||||
Intangible assets with indefinite lives: | ||||||||||||||||||||||||
Brands(1) | $ | 3,086 | $ | — | $ | 3,086 | $ | 3,087 | $ | — | $ | 3,087 | ||||||||||||
Bottler agreements | 398 | — | 398 | 398 | — | 398 | ||||||||||||||||||
Distributor rights | 25 | — | 25 | 25 | — | 25 | ||||||||||||||||||
Intangible assets with finite lives: | ||||||||||||||||||||||||
Brands | 29 | (20 | ) | 9 | 29 | (17 | ) | 12 | ||||||||||||||||
Customer relationships | 76 | (29 | ) | 47 | 76 | (20 | ) | 56 | ||||||||||||||||
Bottler agreements | 57 | (27 | ) | 30 | 57 | (19 | ) | 38 | ||||||||||||||||
Distributor rights | 2 | (2 | ) | — | 2 | (1 | ) | 1 | ||||||||||||||||
Total | $ | 3,673 | $ | (78 | ) | $ | 3,595 | $ | 3,674 | $ | (57 | ) | $ | 3,617 | ||||||||||
(1) | Intangible brands with indefinite lives decreased between December 31, 2007, and September 30, 2008, due to changes in foreign currency. |
Aggregate | ||||
Amortization | ||||
Year | Expense | |||
3 months ending December 31, 2008 | $ | 7 | ||
2009 | 24 | |||
2010 | 24 | |||
2011 | 12 | |||
2012 | 6 |
F-12
Table of Contents
5. | Accounts Payable and Accrued Expenses |
As of | As of | |||||||
September 30, | December 31, | |||||||
2008 | 2007 | |||||||
Trade accounts payable | $ | 296 | $ | 257 | ||||
Customer rebates | 204 | 200 | ||||||
Accrued compensation | 80 | 127 | ||||||
Insurance reserves | 52 | 45 | ||||||
Third party interest accrual | 50 | — | ||||||
Other current liabilities | 180 | 183 | ||||||
Accounts payable and accrued expenses | $ | 862 | $ | 812 | ||||
6. | Long-term obligations |
As of | As of | |||||||
September 30, | December 31, | |||||||
2008 | 2007 | |||||||
Senior unsecured notes | $ | 1,700 | $ | — | ||||
Revolving credit facility | — | — | ||||||
Senior unsecured term loan A facility | 1,905 | — | ||||||
Debt payable to Cadbury(1) | — | 3,019 | ||||||
Less — current portion | (35 | ) | (126 | ) | ||||
Subtotal | 3,570 | 2,893 | ||||||
Long-term capital lease obligations | 17 | 19 | ||||||
Long-term debt | $ | 3,587 | $ | 2,912 | ||||
(1) | In connection with the Company’s separation from Cadbury on May 7, 2008, all debt payable to Cadbury was repaid. |
F-13
Table of Contents
• | a senior unsecured term loan A facility in an aggregate principal amount of $2.2 billion with a term of five years; and | |
• | a revolving credit facility in an aggregate principal amount of $500 million with a term of five years. Up to $75 million of the revolving credit facility is available for the issuance of letters of credit, of which $39 million was utilized as of September 30, 2008. |
F-14
Table of Contents
F-15
Table of Contents
7. | Other Non-current Assets and Other Non-Current Liabilities |
As of | As of | |||||||
September 30, | December 31, | |||||||
2008 | 2007 | |||||||
Long-term receivables from Cadbury | $ | 370 | $ | — | ||||
Deferred financing costs, net | 70 | — | ||||||
Customer incentive programs | 80 | 86 | ||||||
Other(1) | 52 | 14 | ||||||
Other non-current assets | $ | 572 | $ | 100 | ||||
(1) | Included in other non-current assets as of September 30, 2008, was $15 million of assets held for sale related to two facilities that the Company expects to sell. |
As of | As of | |||||||
September 30, | December 31, | |||||||
2008 | 2007 | |||||||
Long-term payables due to Cadbury | $ | 126 | $ | — | ||||
Liabilities for unrecognized tax benefits | 521 | 111 | ||||||
Long-term pension liability | 70 | 13 | ||||||
Other | 9 | 12 | ||||||
Other non-current liabilities | $ | 726 | $ | 136 | ||||
8. | Income Taxes |
F-16
Table of Contents
For the Nine | ||||||||
Months Ended | ||||||||
September 30, | ||||||||
2008 | 2007 | |||||||
Statutory federal income tax of 35% | $ | 177 | $ | 202 | ||||
State income taxes, net | 15 | 19 | ||||||
Impact ofnon-U.S. operations | (6 | ) | (4 | ) | ||||
Other(1) | 13 | 1 | ||||||
Total provision for income taxes | $ | 199 | $ | 218 | ||||
Effective tax rate | 39.2 | % | 37.8 | % | ||||
(1) | Included in other items is $7 million of tax expense the Company recorded in the nine months ended September 30, 2008, for which Cadbury is obligated to indemnify DPS under the Tax Indemnity Agreement as well as $11 million of non-indemnified tax expense the Company recorded in the nine months ended September 30, 2008, driven by separation related transactions. |
F-17
Table of Contents
9. | Restructuring Costs |
For the | ||||||||
Nine Months Ended | ||||||||
September 30, | ||||||||
2008 | 2007 | |||||||
Organizational restructuring | $ | 19 | $ | — | ||||
Integration of the Bottling Group | 6 | 15 | ||||||
Integration of technology facilities | 3 | 4 | ||||||
Facility Closure | 1 | 7 | ||||||
Other | 2 | 10 | ||||||
Total restructuring charges | $ | 31 | $ | 36 | ||||
Workforce | ||||||||||||||||||||
Reduction | External | Closure | ||||||||||||||||||
Costs | Consulting | Costs | Other | Total | ||||||||||||||||
Balance as of December 31, 2007 | $ | 29 | $ | 1 | $ | — | $ | — | $ | 30 | ||||||||||
Charges to expense | 11 | 4 | 1 | 15 | 31 | |||||||||||||||
Cash payments | (33 | ) | (4 | ) | (1 | ) | (9 | ) | (47 | ) | ||||||||||
Non-cash items | — | — | — | (4 | ) | (4 | ) | |||||||||||||
Balance as of September 30, 2008 | $ | 7 | $ | 1 | $ | — | $ | 2 | $ | 10 | ||||||||||
F-18
Table of Contents
Costs for the | ||||||||||||||||
Nine Months Ended | Cumulative | Anticipated | ||||||||||||||
September 30, | Costs to | Future | ||||||||||||||
2008 | 2007 | Date | Costs | |||||||||||||
Beverage Concentrates | $ | 7 | $ | — | $ | 22 | $ | 2 | ||||||||
Finished Goods | 4 | — | 10 | — | ||||||||||||
Bottling Group | — | — | 5 | — | ||||||||||||
Mexico and the Caribbean | 1 | — | 2 | — | ||||||||||||
Corporate | 7 | — | 12 | 1 | ||||||||||||
Total | $ | 19 | $ | — | $ | 51 | $ | 3 | ||||||||
Costs for the | ||||||||||||||||
Nine Months Ended | Cumulative | Anticipated | ||||||||||||||
September 30, | Costs to | Future | ||||||||||||||
2008 | 2007 | Date | Costs | |||||||||||||
Bottling Group | $ | 4 | $ | 9 | $ | 21 | $ | 5 | ||||||||
Beverage Concentrates | 2 | 6 | 11 | — | ||||||||||||
Total | $ | 6 | $ | 15 | $ | 32 | $ | 5 | ||||||||
F-19
Table of Contents
10. | Employee Benefit Plans |
For the Nine Months Ended September 30, | ||||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Postretirement | ||||||||||||||||
Pension Plans | Benefit Plans | |||||||||||||||
Service cost | $ | 9 | $ | 11 | $ | 1 | $ | 1 | ||||||||
Interest cost | 15 | 15 | 1 | 1 | ||||||||||||
Expected return on assets | (14 | ) | (14 | ) | — | — | ||||||||||
Recognition of actuarial gain/(loss) | 3 | 4 | — | — | ||||||||||||
Curtailment | 2 | — | — | — | ||||||||||||
Net periodic benefit costs | $ | 15 | $ | 16 | $ | 2 | $ | 2 | ||||||||
11. | Stock-Based Compensation and Cash Incentive Plans |
For the | ||||||||
Nine Months Ended | ||||||||
September 30, | ||||||||
2008 | 2007 | |||||||
Plans sponsored by Cadbury | $ | 3 | $ | 14 | ||||
DPS stock options and restricted stock units | 4 | — | ||||||
Total stock-based compensation expense | $ | 7 | $ | 14 | ||||
F-20
Table of Contents
Restricted Stock Units | Stock Options | |||||||
Number outstanding | 1,023,804 | 1,177,186 | ||||||
Weighted average exercise price per share | $ | 24.97 | $ | 25.30 |
Fair value of options at grant date | $ | 7.37 | ||
Risk free interest rate | 3.27 | % | ||
Expected term of options | 5.8 years | |||
Dividend yield | — | % | ||
Expected volatility | 22.26 | % |
F-21
Table of Contents
12. | Earnings Per Share |
For the Nine | ||||||||
Months Ended | ||||||||
September 30, | ||||||||
2008 | 2007 | |||||||
Basic EPS: | ||||||||
Net income | $ | 309 | $ | 359 | ||||
Weighted average common shares outstanding(1) | 254.0 | 253.7 | ||||||
Earnings per common share — basic | $ | 1.21 | $ | 1.42 |
For the Nine | ||||||||
Months Ended | ||||||||
September 30, | ||||||||
2008 | 2007 | |||||||
Diluted EPS: | ||||||||
Net income | $ | 309 | $ | 359 | ||||
Weighted average common shares outstanding(1) | 254.0 | 253.7 | ||||||
Effect of dilutive securities: | ||||||||
Stock options and restricted stock units(2) | — | — | ||||||
Weighted average common shares outstanding and common stock equivalents | 254.0 | 253.7 | ||||||
Earnings per common share — diluted | $ | 1.21 | $ | 1.42 |
(1) | For all periods prior to May 7, 2008, the date DPS distributed the common stock of DPS to Cadbury plc shareholders, the same number of shares is being used for diluted EPS as for basic EPS as no common stock of DPS was previously outstanding and no DPS equity awards were outstanding for the prior periods. Subsequent to May 7, 2008, the number of basic shares includes the 512,580 shares related to former Cadbury benefit plans converted to DPS shares on a daily volume weighted average. See Note 11 for information regarding the Company’s stock-based compensation plans. | |
(2) | Anti-dilutive weighted average options totaling 0.7 million shares were excluded from the diluted weighted average shares outstanding for the nine months ended September 30, 2008. |
F-22
Table of Contents
13. | Derivatives |
14. | Fair Value |
F-23
Table of Contents
Level 1 | Level 2 | Level 3 | ||||||||||
Commodity futures | $ | — | $ | — | $ | — | ||||||
Interest rate swaps | — | 1 | — | |||||||||
Total assets | $ | — | $ | 1 | $ | — | ||||||
Interest rate swaps | $ | — | $ | 1 | $ | — | ||||||
Total liabilities | $ | — | $ | 1 | $ | — | ||||||
15. | Commitments and Contingencies |
F-24
Table of Contents
Robert Jones v. Seven Up/RC Bottling Company of Southern California, Inc.
California Wage Audit
F-25
Table of Contents
16. | Segments |
• | The Beverage Concentrates segment reflects sales from the manufacturer of concentrates and syrup of the Company’s brands in the United States and Canada. Most of the brands in this segment are carbonated soft drinks brands. | |
• | The Finished Goods segment reflects sales from the manufacture and distribution of finished beverages and other products in the United States and Canada. Most of the brands in this segment are non-carbonated beverages brands. | |
• | The Bottling Group segment reflects sales from the manufacture, bottlingand/or distribution of finished beverages, including sales of the Company’s own brands and third party owned brands. | |
• | The Mexico and the Caribbean segment reflects sales from the manufacture, bottlingand/or distribution of both concentrates and finished beverages in those geographies. |
F-26
Table of Contents
For the Nine | ||||||||
Months Ended | ||||||||
September 30, | ||||||||
2008 | 2007(2) | |||||||
Segment Results — Net Sales | ||||||||
Beverage Concentrates | $ | 1,001 | $ | 1,004 | ||||
Finished Goods | 1,254 | 1,174 | ||||||
Bottling Group | 2,360 | 2,388 | ||||||
Mexico and the Caribbean | 324 | 313 | ||||||
Intersegment eliminations and impact of foreign currency(1) | (570 | ) | (532 | ) | ||||
Net sales as reported | $ | 4,369 | $ | 4,347 | ||||
(1) | Total segment net sales include Beverage Concentrates and Finished Goods sales to the Bottling Group segment and Bottling Group segment sales to Beverage Concentrates and Finished Goods. These sales are detailed below. Intersegment sales are eliminated in the unaudited Condensed Consolidated Statement of Operations. The impact of foreign currency totaled $18 million and $2 million for the nine months ended September 30, 2008 and 2007, respectively. |
For the Nine Months Ended September 30, | ||||||||
2008 | 2007(2) | |||||||
Beverage Concentrates | $ | (294 | ) | $ | (281 | ) | ||
Finished Goods | (236 | ) | (217 | ) | ||||
Bottling Group | (58 | ) | (36 | ) | ||||
Total intersegment sales | $ | (588 | ) | $ | (534 | ) | ||
(2) | Intersegment revenue eliminations in the Bottling Group and Finished Goods segments have been reclassified from revenues to intersegment elimination and impact of foreign currency. |
F-27
Table of Contents
For the Nine Months Ended September 30, | ||||||||
2008 | 2007 | |||||||
Segment Results — UOP, Adjustments and Interest Expense | ||||||||
Beverage Concentrates UOP | $ | 552 | $ | 541 | ||||
Finished Goods UOP(1) | 197 | 159 | ||||||
Bottling Group UOP(1) | (23 | ) | 60 | |||||
Mexico and the Caribbean UOP | 77 | 75 | ||||||
LIFO inventory adjustment | (17 | ) | (7 | ) | ||||
Intersegment eliminations and impact of foreign currency | (10 | ) | (2 | ) | ||||
Adjustments(2) | (108 | ) | (95 | ) | ||||
Income from operations | 668 | 731 | ||||||
Interest expense, net | (169 | ) | (157 | ) | ||||
Other expense | 8 | 2 | ||||||
Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries as reported | $ | 507 | $ | 576 | ||||
(1) | UOP for the nine months ended September 30, 2007, for the Bottling Group and Finished Goods segment has been recast to reallocate $43 million of intersegment profit allocations to conform to the change in 2008 management reporting of segment UOP. The allocations for the full year 2007 totaled $54 million. | |
(2) | Adjustments consist of the following: |
For the Nine Months Ended September 30, | ||||||||
2008 | 2007 | |||||||
Restructuring costs | $ | (31 | ) | $ | (36 | ) | ||
Transaction costs and other one time separation costs | (29 | ) | — | |||||
Unallocated general and administrative expenses | (24 | ) | (30 | ) | ||||
Stock-based compensation expense | (7 | ) | (14 | ) | ||||
Amortization expense related to intangible assets | (21 | ) | (20 | ) | ||||
Incremental pension costs | (4 | ) | (1 | ) | ||||
Gain on disposal of property and intangible assets, net | 3 | — | ||||||
Other | 5 | 6 | ||||||
Total | $ | (108 | ) | $ | (95 | ) | ||
17. | Related Party Transactions |
F-28
Table of Contents
18. | Guarantor and Non-Guarantor Financial Information |
F-29
Table of Contents
Condensed Consolidating Statement of Operations | ||||||||||||||||||||
for the Nine Months Ended September 30, 2008 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | Eliminations | Total | ||||||||||||||||
(In millions) | ||||||||||||||||||||
Net sales | $ | — | $ | 3,918 | $ | 463 | $ | (12 | ) | $ | 4,369 | |||||||||
Cost of sales | — | 1,827 | 188 | (12 | ) | 2,003 | ||||||||||||||
Gross profit | — | 2,091 | 275 | — | 2,366 | |||||||||||||||
Selling, general and administrative expenses | — | 1,436 | 150 | — | 1,586 | |||||||||||||||
Depreciation and amortization | — | 77 | 7 | — | 84 | |||||||||||||||
Restructuring costs | — | 29 | 2 | — | 31 | |||||||||||||||
Gain on disposal of property and intangible assets, net | — | (1 | ) | (2 | ) | — | (3 | ) | ||||||||||||
Income from operations | — | 550 | 118 | — | 668 | |||||||||||||||
Interest expense | 133 | 225 | — | (159 | ) | 199 | ||||||||||||||
Interest income | (84 | ) | (98 | ) | (7 | ) | 159 | (30 | ) | |||||||||||
Other (income) expense | — | (10 | ) | 2 | — | (8 | ) | |||||||||||||
Income before provision for income taxes and equity in earnings of subsidiaries | (49 | ) | 433 | 123 | — | 507 | ||||||||||||||
Provision for income taxes | (19 | ) | 178 | 40 | — | 199 | ||||||||||||||
Income before equity in earnings of subsidiaries | (30 | ) | 255 | 83 | — | 308 | ||||||||||||||
Equity in earnings of consolidated subsidiaries | 221 | 58 | — | (279 | ) | — | ||||||||||||||
Equity in earnings of unconsolidated subsidiaries | — | — | 1 | — | 1 | |||||||||||||||
Net Income | $ | 191 | $ | 313 | $ | 84 | $ | (279 | ) | $ | 309 | |||||||||
F-30
Table of Contents
Condensed Consolidating Statement of Operations | ||||||||||||||||||||
for the Nine Months Ended September 30, 2007 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | Eliminations | Total | ||||||||||||||||
(In millions) | ||||||||||||||||||||
Net sales | $ | — | $ | 3,932 | $ | 423 | $ | (8 | ) | $ | 4,347 | |||||||||
Cost of sales | — | 1,814 | 178 | (8 | ) | 1,984 | ||||||||||||||
Gross profit | — | 2,118 | 245 | — | 2,363 | |||||||||||||||
Selling, general and administrative expenses | — | 1,387 | 140 | — | 1,527 | |||||||||||||||
Depreciation and amortization | — | 64 | 5 | — | 69 | |||||||||||||||
Restructuring cost | — | 27 | 9 | — | 36 | |||||||||||||||
Income from operations | — | 640 | 91 | — | 731 | |||||||||||||||
Interest expense | — | 167 | 28 | — | 195 | |||||||||||||||
Interest income | — | (29 | ) | (9 | ) | — | (38 | ) | ||||||||||||
Other (income) expense | — | — | (2 | ) | — | (2 | ) | |||||||||||||
Income before provision for income taxes and equity in earnings of subsidiaries | — | 502 | 74 | — | 576 | |||||||||||||||
Provision for income taxes | — | 196 | 22 | — | 218 | |||||||||||||||
Income before equity in earnings of subsidiaries | — | 306 | 52 | — | 358 | |||||||||||||||
Equity in earnings of consolidated subsidiaries | — | 4 | — | (4 | ) | — | ||||||||||||||
Equity in earnings of unconsolidated subsidiaries | — | — | 1 | — | 1 | |||||||||||||||
Net income | $ | — | $ | 310 | $ | 53 | $ | (4 | ) | $ | 359 | |||||||||
F-31
Table of Contents
Condensed Consolidating Balance Sheet | ||||||||||||||||||||
As of September 30, 2008 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | Eliminations | Total | ||||||||||||||||
(In millions) | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 140 | $ | 99 | $ | — | $ | 239 | ||||||||||
Accounts receivable: | ||||||||||||||||||||
Trade (net of allowances of $0, $13, $3 and $16, respectively) | — | 461 | 60 | — | 521 | |||||||||||||||
Other | — | 66 | 2 | — | 68 | |||||||||||||||
Related party receivable | 30 | 459 | 7 | (496 | ) | — | ||||||||||||||
Inventories | — | 302 | 28 | — | 330 | |||||||||||||||
Deferred tax assets | — | 64 | 4 | — | 68 | |||||||||||||||
Prepaid and other current assets | 19 | 89 | 4 | — | 112 | |||||||||||||||
Total current assets | 49 | 1,581 | 204 | (496 | ) | 1,338 | ||||||||||||||
Property, plant and equipment, net | — | 882 | 63 | — | 945 | |||||||||||||||
Investments in consolidated subsidiaries | 3,487 | 446 | — | (3,933 | ) | — | ||||||||||||||
Investments in unconsolidated subsidiaries | — | — | 13 | — | 13 | |||||||||||||||
Goodwill | — | 3,142 | 28 | — | 3,170 | |||||||||||||||
Other intangible assets, net | — | 3,505 | 90 | — | 3,595 | |||||||||||||||
Long-term receivable, related parties | 3,938 | — | — | (3,938 | ) | — | ||||||||||||||
Other non-current assets | 70 | 495 | 7 | — | 572 | |||||||||||||||
Non-current deferred tax assets | — | 30 | 159 | — | 189 | |||||||||||||||
Total assets | $ | 7,544 | $ | 10,081 | $ | 564 | $ | (8,367 | ) | $ | 9,822 | |||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable and accrued expenses | $ | 56 | $ | 744 | $ | 62 | $ | — | $ | 862 | ||||||||||
Related party payable | 436 | 36 | 24 | (496 | ) | — | ||||||||||||||
Current portion of long-term debt payable to third parties | 35 | — | — | — | 35 | |||||||||||||||
Income taxes payable | — | — | 6 | — | 6 | |||||||||||||||
Total current liabilities | 527 | 780 | 92 | (496 | ) | 903 | ||||||||||||||
Long-term debt payable to third parties | 3,570 | 17 | — | — | 3,587 | |||||||||||||||
Long-term debt payable to related parties | — | 3,938 | — | (3,938 | ) | — | ||||||||||||||
Deferred tax liabilities | — | 1,256 | 20 | — | 1,276 | |||||||||||||||
Other non-current liabilities | 117 | 603 | 6 | — | 726 | |||||||||||||||
Total liabilities | 4,214 | 6,594 | 118 | (4,434 | ) | 6,492 | ||||||||||||||
Total equity | 3,330 | 3,487 | 446 | (3,933 | ) | 3,330 | ||||||||||||||
Total liabilities and equity | $ | 7,544 | $ | 10,081 | $ | 564 | $ | (8,367 | ) | $ | 9,822 | |||||||||
F-32
Table of Contents
Condensed Consolidating Balance Sheet | ||||||||||||||||||||
As of December 31, 2007 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | Eliminations | Total | ||||||||||||||||
(In millions) | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 28 | $ | 39 | $ | — | $ | 67 | ||||||||||
Accounts receivable: | ||||||||||||||||||||
Trade (net of allowances of $0, $16, $4, $0 and $20, respectively) | — | 464 | 74 | — | 538 | |||||||||||||||
Other | — | 58 | 1 | — | 59 | |||||||||||||||
Related party receivable | — | 61 | 9 | (4 | ) | 66 | ||||||||||||||
Note receivable from related parties | — | 1,317 | 210 | — | 1,527 | |||||||||||||||
Inventories | — | 296 | 29 | — | 325 | |||||||||||||||
Deferred tax assets | — | 71 | 10 | — | 81 | |||||||||||||||
Prepaid and other current assets | — | 72 | 4 | — | 76 | |||||||||||||||
Total current assets | — | 2,367 | 376 | (4 | ) | 2,739 | ||||||||||||||
Property, plant and equipment, net | — | 796 | 72 | — | 868 | |||||||||||||||
Investments in consolidated subsidiaries | — | 89 | — | (89 | ) | — | ||||||||||||||
Investments in unconsolidated subsidiaries | — | — | 13 | — | 13 | |||||||||||||||
Goodwill | — | 3,156 | 27 | — | 3,183 | |||||||||||||||
Other intangible assets, net | — | 3,526 | 91 | — | 3,617 | |||||||||||||||
Other non-current assets | — | 98 | 3 | (1 | ) | 100 | ||||||||||||||
Non-current deferred tax assets | — | — | 8 | — | 8 | |||||||||||||||
Total assets | $ | — | $ | 10,032 | $ | 590 | $ | (94 | ) | $ | 10,528 | |||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable and accrued expenses | $ | — | $ | 748 | $ | 64 | $ | — | $ | 812 | ||||||||||
Related party payable | — | 143 | 36 | (4 | ) | 175 | ||||||||||||||
Current portion of long-term debt payable to related parties | — | 126 | — | — | 126 | |||||||||||||||
Income taxes payable | — | 15 | 7 | — | 22 | |||||||||||||||
Total current liabilities | — | 1,032 | 107 | (4 | ) | 1,135 | ||||||||||||||
Long-term debt payable to third parties | — | 19 | — | — | 19 | |||||||||||||||
Long-term debt payable to related parties | — | 2,893 | — | — | 2,893 | |||||||||||||||
Deferred tax liabilities | — | 1,289 | 35 | — | 1,324 | |||||||||||||||
Other non-current liabilities | — | 126 | 11 | (1 | ) | 136 | ||||||||||||||
Total liabilities | — | 5,359 | 153 | (5 | ) | 5,507 | ||||||||||||||
Total equity | — | 4,673 | 437 | (89 | ) | 5,021 | ||||||||||||||
Total liabilities and equity | $ | — | $ | 10,032 | $ | 590 | $ | (94 | ) | $ | 10,528 | |||||||||
F-33
Table of Contents
Condensed Consolidated Statement of Cash Flows | ||||||||||||||||||||
for the Nine Months Ended September 30, 2008 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | Eliminations | Total | ||||||||||||||||
(In millions) | ||||||||||||||||||||
Operating activities: | ||||||||||||||||||||
Net cash provided by operating activities | $ | (47 | ) | $ | 460 | $ | 110 | $ | — | $ | 523 | |||||||||
Investing activities: | ||||||||||||||||||||
Purchases of property, plant and equipment | — | (196 | ) | (7 | ) | — | (203 | ) | ||||||||||||
Issuances of notes receivable, net | (3,888 | ) | (598 | ) | (27 | ) | 4,348 | (165 | ) | |||||||||||
Proceeds from repayments of notes receivable, net | — | 1,488 | 76 | (24 | ) | 1,540 | ||||||||||||||
Other, net | — | (1 | ) | 4 | — | 3 | ||||||||||||||
Net cash (used in) provided by investing activities | (3,888 | ) | 693 | 46 | 4,324 | 1,175 | ||||||||||||||
Financing activities: | ||||||||||||||||||||
Proceeds from issuance of long-term debt related to separation | — | 1,615 | — | — | 1,615 | |||||||||||||||
Proceeds from issuance of long-term debt related to guarantor/ non-guarantor | 436 | 3,888 | 24 | (4,348 | ) | — | ||||||||||||||
Proceeds from senior unsecured credit facility | 2,200 | — | — | — | 2,200 | |||||||||||||||
Proceeds from senior unsecured notes | 1,700 | — | — | — | 1,700 | |||||||||||||||
Proceeds from bridge loan facility | 1,700 | — | — | — | 1,700 | |||||||||||||||
Repayment of long-term debt related to separation | — | (4,653 | ) | (11 | ) | — | (4,664 | ) | ||||||||||||
Repayment of long-term debt related to guarantor/non-guarantor | — | — | (24 | ) | 24 | — | ||||||||||||||
Repayment of senior unsecured credit facility | (295 | ) | — | — | — | (295 | ) | |||||||||||||
Repayment of bridge loan facility | (1,700 | ) | — | — | — | (1,700 | ) | |||||||||||||
Deferred financing charges paid | (106 | ) | — | — | — | (106 | ) | |||||||||||||
Cash distributions to Cadbury | — | (1,989 | ) | (76 | ) | — | (2,065 | ) | ||||||||||||
Change in the Cadbury’s net investment | — | 100 | (6 | ) | — | 94 | ||||||||||||||
Other, net | — | (2 | ) | — | — | (2 | ) | |||||||||||||
Net cash provided by (used in) financing activities | 3,935 | (1,041 | ) | (93 | ) | (4,324 | ) | (1,523 | ) | |||||||||||
Cash and cash equivalents — net change from: | ||||||||||||||||||||
Operating, investing and financing activities | — | 112 | 63 | — | 175 | |||||||||||||||
Currency translation | — | — | (3 | ) | — | (3 | ) | |||||||||||||
Cash and cash equivalents at beginning of period | — | 28 | 39 | — | 67 | |||||||||||||||
Cash and cash equivalents at end of period | $ | — | $ | 140 | $ | 99 | $ | — | $ | 239 | ||||||||||
F-34
Table of Contents
Condensed Consolidated Statement of Cash Flows | ||||||||||||||||||||
for the Nine Months Ended September 30, 2007 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | Eliminations | Total | ||||||||||||||||
(In millions) | ||||||||||||||||||||
Operating activities: | ||||||||||||||||||||
Net cash provided by operating activities | $ | — | $ | 593 | $ | 113 | $ | — | $ | 706 | ||||||||||
Investing activities: | ||||||||||||||||||||
Acquisition of subsidiaries, net of cash | — | (20 | ) | — | — | (20 | ) | |||||||||||||
Purchases of investments and intangibles | — | (4 | ) | — | — | (4 | ) | |||||||||||||
Proceeds from disposals of investments and other assets | — | — | — | — | — | |||||||||||||||
Purchases of property, plant and equipment | — | (113 | ) | (10 | ) | — | (123 | ) | ||||||||||||
Proceeds from disposals of property, plant and equipment | — | — | 1 | — | 1 | |||||||||||||||
Group transfer of property, plant and equipment | — | — | — | — | — | |||||||||||||||
Issuances of notes receivable, net | — | (1,421 | ) | (408 | ) | — | (1,829 | ) | ||||||||||||
Proceeds from repayments of notes receivable, net | — | 448 | 77 | — | 525 | |||||||||||||||
Net cash used in investing activities | — | (1,110 | ) | (340 | ) | — | (1,450 | ) | ||||||||||||
Financing activities: | ||||||||||||||||||||
Proceeds from issuance of long-term debt | — | 2,803 | — | — | 2,803 | |||||||||||||||
Repayment long-term debt | — | (2,937 | ) | (295 | ) | — | (3,232 | ) | ||||||||||||
Excess tax benefit on stock-based compensation | — | 4 | — | — | 4 | |||||||||||||||
Change in the parent’s net investment | — | 647 | 520 | — | 1,167 | |||||||||||||||
Net cash provided by financing activities | — | 517 | 225 | �� | 742 | |||||||||||||||
Cash and cash equivalents — net change from: | ||||||||||||||||||||
Operating, investing and financing activities | — | — | (2 | ) | — | (2 | ) | |||||||||||||
Currency translation | — | — | 1 | — | 1 | |||||||||||||||
Cash and cash equivalents at beginning of period | — | 16 | 19 | — | 35 | |||||||||||||||
Cash and cash equivalents at end of period | $ | — | $ | 16 | $ | 18 | $ | — | $ | 34 | ||||||||||
19. | Restatement of Unaudited Condensed Consolidated Statement of Cash Flows for the Nine Months Ended September 30, 2007 |
F-35
Table of Contents
As Reported in the | ||||||||||||
Form 10 Filed | As | |||||||||||
February 12, 2007 | Adjustment | Restated | ||||||||||
Operating activities: | ||||||||||||
Deferred income taxes | $ | (36 | ) | $ | 39 | $ | 3 | |||||
Other non-current liabilities | $ | 71 | $ | (90 | ) | $ | (19 | ) | ||||
Net cash provided by operating activities | $ | 757 | $ | (51 | ) | $ | 706 | |||||
Financing activities: | ||||||||||||
Change in Cadbury’s net investment | $ | 1,305 | $ | 51 | $ | 1,356 | ||||||
Net cash used in financing activities | $ | 691 | $ | 51 | $ | 742 |
20. | Subsequent Events |
F-36
Table of Contents
F-37
Table of Contents
December 31, | December 31, | |||||||
2007 | 2006 | |||||||
(In millions) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 67 | $ | 35 | ||||
Accounts receivable: | ||||||||
Trade (net of allowances of $20 and $14, respectively) | 538 | 562 | ||||||
Other | 59 | 18 | ||||||
Related party receivable | 66 | 5 | ||||||
Note receivable from related parties | 1,527 | 579 | ||||||
Inventories | 325 | 300 | ||||||
Deferred tax assets | 81 | 61 | ||||||
Prepaid and other current assets | 76 | 72 | ||||||
Total current assets | 2,739 | 1,632 | ||||||
Property, plant and equipment, net | 868 | 755 | ||||||
Investments in unconsolidated subsidiaries | 13 | 12 | ||||||
Goodwill | 3,183 | 3,180 | ||||||
Other intangible assets, net | 3,617 | 3,651 | ||||||
Other non-current assets | 100 | 107 | ||||||
Non-current deferred tax assets | 8 | 9 | ||||||
Total assets | $ | 10,528 | $ | 9,346 | ||||
LIABILITIES AND EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued expenses | $ | 812 | $ | 788 | ||||
Related party payable | 175 | 183 | ||||||
Current portion of long-term debt payable to related parties | 126 | 708 | ||||||
Income taxes payable | 22 | 12 | ||||||
Total current liabilities | 1,135 | 1,691 | ||||||
Long-term debt payable to third parties | 19 | 543 | ||||||
Long-term debt payable to related parties | 2,893 | 2,541 | ||||||
Deferred tax liabilities | 1,324 | 1,292 | ||||||
Other non-current liabilities | 136 | 29 | ||||||
Total liabilities | 5,507 | 6,096 | ||||||
Commitments and contingencies | ||||||||
Cadbury’s net investment | 5,001 | 3,249 | ||||||
Accumulated other comprehensive (loss) income | 20 | 1 | ||||||
Total equity | 5,021 | 3,250 | ||||||
Total liabilities and equity | $ | 10,528 | $ | 9,346 | ||||
F-38
Table of Contents
COMBINED STATEMENTS OF OPERATIONS
For the Years Ended December 31, 2007, and 2006 and January 1, 2006
For the Years Ended | ||||||||||||
December 31, | December 31, | January 1, | ||||||||||
2007 | 2006 | 2006 | ||||||||||
(In millions) | ||||||||||||
Net sales | $ | 5,748 | $ | 4,735 | $ | 3,205 | ||||||
Cost of sales | 2,617 | 1,994 | 1,120 | |||||||||
Gross profit | 3,131 | 2,741 | 2,085 | |||||||||
Selling, general and administrative expenses | 2,018 | 1,659 | 1,179 | |||||||||
Depreciation and amortization | 98 | 69 | 26 | |||||||||
Impairment of intangible assets | 6 | — | — | |||||||||
Restructuring costs | 76 | 27 | 10 | |||||||||
Gain on disposal of property and intangible assets, net | (71 | ) | (32 | ) | (36 | ) | ||||||
Income from operations | 1,004 | 1,018 | 906 | |||||||||
Interest expense | 253 | 257 | 210 | |||||||||
Interest income | (64 | ) | (46 | ) | (40 | ) | ||||||
Other (income) expense | (2 | ) | 2 | (51 | ) | |||||||
Income before provision for income taxes, equity in earnings of unconsolidated subsidiaries and cumulative effect of change in accounting policy | 817 | 805 | 787 | |||||||||
Provision for income taxes | 322 | 298 | 321 | |||||||||
Income before equity in earnings of unconsolidated subsidiaries and cumulative effect of change in accounting policy | 495 | 507 | 466 | |||||||||
Equity in earnings of unconsolidated subsidiaries | 2 | 3 | 21 | |||||||||
Income before cumulative effect of change in accounting policy | 497 | 510 | 487 | |||||||||
Cumulative effect of change in accounting policy, net of tax | — | — | 10 | |||||||||
Net income | $ | 497 | $ | 510 | $ | 477 | ||||||
F-39
Table of Contents
For the Years Ended | ||||||||||||
December 31, | December 31, | January 1, | ||||||||||
2007 | 2006 | 2006 | ||||||||||
(In millions) | ||||||||||||
Operating activities: | ||||||||||||
Net income | $ | 497 | $ | 510 | $ | 477 | ||||||
Adjustments to reconcile net income to net cash provided by operations: | ||||||||||||
Depreciation expense | 120 | 94 | 48 | |||||||||
Amortization expense | 49 | 45 | 31 | |||||||||
Impairment of assets | 6 | — | — | |||||||||
Provision for doubtful accounts | 11 | 4 | 1 | |||||||||
Employee stock-based expense | 21 | 17 | 22 | |||||||||
Excess tax benefit on stock based compensation expense | (4 | ) | (1 | ) | (3 | ) | ||||||
Deferred income taxes | 55 | 14 | 56 | |||||||||
Gain on disposal of property and intangible assets | (71 | ) | (32 | ) | (36 | ) | ||||||
Equity in earnings of unconsolidated subsidiaries, net of tax | (2 | ) | (3 | ) | (21 | ) | ||||||
Cumulative effect of change in accounting policy, net of tax | — | — | 10 | |||||||||
Other, net | — | (6 | ) | 8 | ||||||||
Changes in assets and liabilities: | ||||||||||||
Decrease (increase) in trade accounts receivable | 32 | (42 | ) | 8 | ||||||||
(Increase) decrease in related party receivable | (57 | ) | (2 | ) | 14 | |||||||
(Increase) decrease in other accounts receivable | (38 | ) | 46 | (40 | ) | |||||||
(Increase) decrease in inventories | (14 | ) | 13 | 18 | ||||||||
(Increase) decrease in prepaid and other current assets | (1 | ) | 8 | (29 | ) | |||||||
Increase in other non-current assets | (8 | ) | (3 | ) | (19 | ) | ||||||
(Decrease) increase in accounts payable and accrued expenses | (5 | ) | (104 | ) | 34 | |||||||
Increase in related party payables | 12 | 13 | 17 | |||||||||
Increase in income taxes payable | 10 | 2 | 1 | |||||||||
(Decrease) increase in other non-current liabilities | (10 | ) | 8 | (14 | ) | |||||||
Net cash provided by operating activities | 603 | 581 | 583 | |||||||||
Investing activities: | ||||||||||||
Acquisition of subsidiaries, net of cash | (30 | ) | (435 | ) | — | |||||||
Purchase of investments and intangible assets | (2 | ) | (53 | ) | (35 | ) | ||||||
Proceeds from disposals of investments and other assets | 98 | 53 | 36 | |||||||||
Purchases of property, plant and equipment | (230 | ) | (158 | ) | (44 | ) | ||||||
Proceeds from disposals, of property, plant and equipment | 6 | 16 | 5 | |||||||||
Repayment of related party notes receivables | 1,008 | 166 | 680 | |||||||||
Issuances of related party notes receivables | (1,937 | ) | (91 | ) | (359 | ) | ||||||
Net cash (used in) provided by investing activities | (1,087 | ) | (502 | ) | 283 | |||||||
Financing activities: | ||||||||||||
Proceeds from issuance of related party long-term debt | 2,845 | 2,086 | 124 | |||||||||
Repayment of related party long-term debt | (3,455 | ) | (2,056 | ) | (279 | ) | ||||||
Excess tax benefit on stock-based compensation | 4 | 1 | 3 | |||||||||
Cash distributions to Cadbury | (213 | ) | (80 | ) | (381 | ) | ||||||
Change in Cadbury’s net investment | 1,334 | (23 | ) | (282 | ) | |||||||
Net cash provided by (used in) financing activities | 515 | (72 | ) | (815 | ) | |||||||
Cash and cash equivalents — net change from: | ||||||||||||
Operating, investing and financing activities | 31 | 7 | 51 | |||||||||
Currency translation | 1 | — | (42 | ) | ||||||||
Cash and cash equivalents at beginning of period | 35 | 28 | 19 | |||||||||
Cash and cash equivalents at end of period | $ | 67 | $ | 35 | $ | 28 | ||||||
Supplemental cash flow disclosures of non-cash investing and financing activities: | ||||||||||||
Transfers of property, plant, and equipment to Cadbury | $ | 15 | $ | 15 | $ | 14 | ||||||
Transfers of operating assets and liabilities to Cadbury | 22 | 16 | 22 | |||||||||
Conversion of debt to equity contribution | — | — | 300 | |||||||||
Reduction in long-term debt from Cadbury net investment | 263 | 383 | — | |||||||||
Cadbury or related entities acquisition payments reflected through Cadbury’s net investment | 17 | 23 | 27 | |||||||||
Issuance of note payable related to acquisition | 35 | — | — | |||||||||
Assumption of debt related to acquisition payments by Cadbury | 35 | — | — | |||||||||
Transfer of related party receivable to Cadbury | 16 | — | — | |||||||||
Liabilities expected to be reimbursed by Cadbury | 27 | — | — | |||||||||
Reclassifications for tax transactions | 90 | — | — | |||||||||
Supplemental cash flow disclosures: | ||||||||||||
Interest paid | $ | 257 | $ | 204 | $ | 165 | ||||||
Income taxes paid | 34 | 14 | 14 |
F-40
Table of Contents
Accumulated | ||||||||||||||||
Other | ||||||||||||||||
Cadbury’s Net | Comprehensive | Comprehensive | ||||||||||||||
Investment | Income (Loss) | Total Equity | Income | |||||||||||||
(In millions) | ||||||||||||||||
Balance as of January 2, 2005 | $ | 2,116 | $ | (9 | ) | $ | 2,107 | |||||||||
Net income | 477 | — | 477 | $ | 477 | |||||||||||
Contributions from Cadbury | 204 | — | 204 | — | ||||||||||||
Distributions to Cadbury | (381 | ) | — | (381 | ) | — | ||||||||||
Net change in pension liability | — | (1 | ) | (1 | ) | (1 | ) | |||||||||
Foreign currency translation adjustment | — | 20 | 20 | 20 | ||||||||||||
Balance as of January 1, 2006 | 2,416 | 10 | 2,426 | $ | 496 | |||||||||||
Net income | 510 | — | 510 | $ | 510 | |||||||||||
Contributions from Cadbury | 403 | — | 403 | — | ||||||||||||
Distributions to Cadbury | (80 | ) | — | (80 | ) | — | ||||||||||
Adoption of FAS 158 | — | (4 | ) | (4 | ) | — | ||||||||||
Net change in pension liability | — | 3 | 3 | 3 | ||||||||||||
Foreign currency translation adjustment | — | (8 | ) | (8 | ) | (8 | ) | |||||||||
Balance as of December 31, 2006 | 3,249 | 1 | 3,250 | $ | 505 | |||||||||||
Net income | 497 | — | 497 | 497 | ||||||||||||
Contributions from Cadbury | 1,484 | — | 1,484 | — | ||||||||||||
Distributions to Cadbury | (213 | ) | — | (213 | ) | — | ||||||||||
Adoption of FIN 48 | (16 | ) | — | (16 | ) | — | ||||||||||
Net change in pension liability | — | 3 | 3 | 3 | ||||||||||||
Foreign currency translation adjustment | — | 16 | 16 | 16 | ||||||||||||
Balance as of December 31, 2007 | $ | 5,001 | $ | 20 | $ | 5,021 | $ | 516 | ||||||||
F-41
Table of Contents
1. | Background and Basis of Presentation |
F-42
Table of Contents
2. | Significant Accounting Policies |
F-43
Table of Contents
2007 | 2006 | 2005 | ||||||||||
Balance, beginning of the year | $ | 14 | $ | 10 | $ | 12 | ||||||
Net charge to costs and expenses | 11 | 4 | 1 | |||||||||
Acquisition of subsidiaries | — | 3 | — | |||||||||
Write-offs | (5 | ) | (3 | ) | (3 | ) | ||||||
Balance, end of the year | $ | 20 | $ | 14 | $ | 10 | ||||||
F-44
Table of Contents
Asset | Useful Life | |||
Buildings and improvements | 25 to 40 years | |||
Machinery and equipment | 5 to 14 years | |||
Vehicles | 5 to 8 years | |||
Vending machines | 5 to 7 years | |||
Computer software | 3 to 8 years |
F-45
Table of Contents
Intangible Asset | Useful Life | |||
Brands | 5 to 15 years | |||
Bottler agreements and distribution rights | 2 to 16 years | |||
Customer relationships and contracts | 5 to 10 years |
F-46
Table of Contents
Year | Yearly | |||||||
Mexican Peso to U.S. Dollar Exchange Rate | End | Average | ||||||
2007 | 10.91 | 10.91 | ||||||
2006 | 10.79 | 10.86 | ||||||
2005 | 10.64 | 10.88 |
Year | Yearly | |||||||
Canadian Dollar to U.S. Dollar Exchange Rate | End | Average | ||||||
2007 | 1.00 | 1.07 | ||||||
2006 | 1.17 | 1.13 | ||||||
2005 | 1.17 | 1.21 |
F-47
Table of Contents
F-48
Table of Contents
3. | Acquisitions |
F-49
Table of Contents
At May 2, | ||||
2006 | ||||
Current assets | $ | 182 | ||
Investments | 1 | |||
Property, plant and equipment | 190 | |||
Intangible assets | 410 | |||
Total assets acquired | 783 | |||
Current liabilities | 184 | |||
Long-term debt | 358 | |||
Deferred tax liabilities | 146 | |||
Other liabilities | 131 | |||
Total liabilities assumed | 819 | |||
Net liabilities assumed | (36 | ) | ||
Cash acquired | 10 | |||
Goodwill | 396 | |||
Total purchase price | $ | 370 | ||
2006 | 2005 | |||||||
Net sales | $ | 5,443 | $ | 5,019 | ||||
Net income before cumulative effect of change in accounting principle | $ | 500 | $ | 457 | ||||
Net income | $ | 500 | $ | 447 |
F-50
Table of Contents
2007 | 2006 | |||||||||||||||
SeaBev | DPSUBG | AABC | Easley | |||||||||||||
Fair value of assets acquired | $ | 76 | (1) | $ | 1,189 | $ | 64 | $ | 99 | |||||||
Cash consideration paid by the Company | — | (347 | ) | (58 | ) | (51 | ) | |||||||||
Cash expenses paid by Cadbury Schweppes | — | (23 | ) | — | — | |||||||||||
Liabilities assumed | $ | 76 | $ | 819 | $ | 6 | $ | 48 | ||||||||
(1) | Cash purchase price was paid by Cadbury Schweppes and increased related party debt balance accordingly. |
4. | Inventories |
December 31, | December 31, | |||||||
2007 | 2006 | |||||||
Raw materials | $ | 110 | $ | 105 | ||||
Work in process | — | 5 | ||||||
Finished goods | 245 | 214 | ||||||
Inventories at FIFO cost | 355 | 324 | ||||||
Reduction to LIFO cost | (30 | ) | (24 | ) | ||||
Inventories | $ | 325 | $ | 300 | ||||
Percent of inventory accounted for by: | ||||||||
LIFO | 92 | % | 91 | % | ||||
FIFO | 8 | % | 9 | % |
5. | Accounts Payable and Accrued Expenses |
December 31, | December 31, | |||||||
2007 | 2006 | |||||||
Trade accounts payable | $ | 257 | $ | 256 | ||||
Customer rebates | 200 | 184 | ||||||
Accrued compensation | 127 | 96 | ||||||
Other current liabilities | 228 | 252 | ||||||
Accounts payable and accrued expenses | $ | 812 | $ | 788 | ||||
F-51
Table of Contents
6. | Property, Plant and Equipment |
December 31, | December 31, | |||||||
2007 | 2006 | |||||||
Land | $ | 90 | $ | 79 | ||||
Buildings and improvements | 284 | 265 | ||||||
Machinery and equipment | 570 | 472 | ||||||
Vending machines | 282 | 258 | ||||||
Software | 125 | 105 | ||||||
Construction-in-progress | 120 | 75 | ||||||
Gross property, plant and equipment | 1,471 | 1,254 | ||||||
Less: accumulated depreciation and amortization | (603 | ) | (499 | ) | ||||
Net property, plant and equipment | $ | 868 | $ | 755 | ||||
7. | Investments in Unconsolidated Subsidiaries |
December 31, | ||||
2006 | ||||
Current assets | $ | 418 | ||
Noncurrent assets | 1,557 | |||
Total assets | 1,975 | |||
Current liabilities | 368 | |||
Noncurrent liabilities | 1,081 | |||
Total liabilities | 1,449 | |||
Shareowner’s equity | 526 | |||
Total liabilities and shareowner’s equity | $ | 1,975 | ||
Company equity investment | $ | 235 | ||
F-52
Table of Contents
January 1, | For the Year | |||||||
2006 to | Ended | |||||||
May 1, 2006 | December 31, 2005 | |||||||
Net sales | $ | 708 | $ | 2,042 | ||||
Cost of goods sold | 469 | 1,298 | ||||||
Gross Profit | $ | 239 | $ | 744 | ||||
Operating income | $ | 32 | $ | 134 | ||||
Net income | $ | 2 | $ | 45 | ||||
8. | Goodwill and Other Intangible Assets |
Beverage | Finished | Bottling | Mexico and | |||||||||||||||||
Concentrates | Goods | Group | the Caribbean | Total | ||||||||||||||||
Balance as of January 1, 2006 | $ | 1,415 | $ | 989 | $ | 2 | $ | 38 | $ | 2,444 | ||||||||||
Acquisitions | 322 | 233 | 186 | — | 741 | |||||||||||||||
Changes due to currency | (4 | ) | — | — | (1 | ) | (5 | ) | ||||||||||||
Balance as of December 31, 2006 | $ | 1,733 | $ | 1,222 | $ | 188 | $ | 37 | $ | 3,180 | ||||||||||
Acquisitions | — | — | 7 | — | 7 | |||||||||||||||
Changes due to currency | (2 | ) | (2 | ) | — | — | (4 | ) | ||||||||||||
Balance as of December 31, 2007 | $ | 1,731 | $ | 1,220 | $ | 195 | $ | 37 | $ | 3,183 | ||||||||||
Weighted | ||||||||||||||||||||||||||||
Average | Beginning | Acquisitions, | Changes | Ending | Net | |||||||||||||||||||||||
Useful Life | Gross | (Disposals) & | Due to | Gross | Accumulated | Carrying | ||||||||||||||||||||||
As of December 31, 2007 | (Years) | Amount | (Write-offs) | Currency | Amount | Amortization | Amount | |||||||||||||||||||||
Intangible assets with indefinite lives: | ||||||||||||||||||||||||||||
Brands | $ | 3,096 | $ | (10 | ) | $ | 1 | $ | 3,087 | $ | — | $ | 3,087 | |||||||||||||||
Bottler agreements | 392 | 6 | — | 398 | — | 398 | ||||||||||||||||||||||
Distributor rights | 24 | 1 | — | 25 | — | 25 | ||||||||||||||||||||||
Intangible assets with finite lives: | ||||||||||||||||||||||||||||
Brands | 9 | 29 | — | — | 29 | (17 | ) | 12 | ||||||||||||||||||||
Customer relationships | 7 | 73 | 3 | — | 76 | (20 | ) | 56 | ||||||||||||||||||||
Bottler agreements | 7 | 64 | (7 | ) | — | 57 | (19 | ) | 38 | |||||||||||||||||||
Distributor rights | 2 | — | 2 | — | 2 | (1 | ) | 1 | ||||||||||||||||||||
Total | $ | 3,678 | $ | (5 | ) | $ | 1 | $ | 3,674 | $ | (57 | ) | $ | 3,617 | ||||||||||||||
F-53
Table of Contents
Weighted | ||||||||||||||||||||||||||||
Average | Beginning | Acquisitions, | Changes | Ending | Net | |||||||||||||||||||||||
Useful Life | Gross | (Disposals) & | Due to | Gross | Accumulated | Carrying | ||||||||||||||||||||||
As of December 31, 2006 | (Years) | Amount | (Write-offs) | Currency | Amount | Amortization | Amount | |||||||||||||||||||||
Intangible assets with indefinite lives: | ||||||||||||||||||||||||||||
Brands | $ | 2,929 | $ | 168 | $ | (1 | ) | $ | 3,096 | — | $ | 3,096 | ||||||||||||||||
Bottler agreements | — | 392 | — | 392 | — | 392 | ||||||||||||||||||||||
Distributor rights | 7 | 17 | — | 24 | — | 24 | ||||||||||||||||||||||
Intangible assets with finite lives: | ||||||||||||||||||||||||||||
Brands | 8 | 19 | 10 | — | 29 | (12 | ) | 17 | ||||||||||||||||||||
Customer relationships | 7 | — | 73 | — | 73 | (8 | ) | 65 | ||||||||||||||||||||
Bottler agreements | 7 | — | 64 | — | 64 | (7 | ) | 57 | ||||||||||||||||||||
Distributor rights | — | — | — | — | — | — | ||||||||||||||||||||||
Pension assets | 2 | (2 | ) | — | — | — | — | |||||||||||||||||||||
Total | $ | 2,957 | $ | 722 | $ | (1 | ) | $ | 3,678 | $ | (27 | ) | $ | 3,651 | ||||||||||||||
Aggregate | ||||
Amortization | ||||
Year | Expense | |||
2008 | $ | 28 | ||
2009 | 24 | |||
2010 | 24 | |||
2011 | 12 | |||
2012 | 6 |
9. | Income Taxes |
F-54
Table of Contents
2007 | 2006 | 2005 | ||||||||||
U.S. | $ | 650 | $ | 698 | $ | 706 | ||||||
Non-U.S. | 169 | 110 | 102 | |||||||||
Total | $ | 819 | $ | 808 | $ | 808 | ||||||
2007 | 2006 | 2005 | ||||||||||
Current: | ||||||||||||
Federal | $ | 199 | $ | 220 | $ | 176 | ||||||
State | 33 | 40 | 32 | |||||||||
Non-U.S. | 41 | 23 | 51 | |||||||||
Total current provision | 273 | 283 | 259 | |||||||||
Deferred: | ||||||||||||
Federal | 29 | 10 | 44 | |||||||||
State | 4 | 7 | 26 | |||||||||
Non-U.S. | 16 | (2 | ) | (8 | ) | |||||||
Total deferred provision | 49 | 15 | 62 | |||||||||
Total provision for income taxes | $ | 322 | $ | 298 | $ | 321 | ||||||
2007 | 2006 | 2005 | ||||||||||
Statutory federal income tax at 35% | $ | 287 | $ | 283 | $ | 283 | ||||||
State income taxes, net | 26 | 28 | 30 | |||||||||
Impact ofnon-U.S. operations | (2 | ) | (18 | ) | 7 | |||||||
Other | 11 | 5 | 1 | |||||||||
Total provision for income taxes | $ | 322 | $ | 298 | $ | 321 | ||||||
Effective tax rate | 39.3 | % | 36.9 | % | 39.7 | % | ||||||
F-55
Table of Contents
December 31, | December 31, | |||||||
2007 | 2006 | |||||||
Deferred income tax assets: | ||||||||
Pension and postretirement benefits | $ | 6 | $ | 10 | ||||
Compensation accruals | 25 | 26 | ||||||
Inventory | 19 | 10 | ||||||
Net operating loss and credit carryforwards | 5 | 9 | ||||||
Accrued liabilities | 47 | 40 | ||||||
Other | 69 | 23 | ||||||
171 | 118 | |||||||
Deferred income tax liabilities: | ||||||||
Fixed assets | (124 | ) | (104 | ) | ||||
Intangible assets | (1,269 | ) | (1,234 | ) | ||||
Other | (13 | ) | (2 | ) | ||||
(1,406 | ) | (1,340 | ) | |||||
Net deferred income tax liability | $ | (1,235 | ) | $ | (1,222 | ) | ||
F-56
Table of Contents
Amount | ||||
Unrecognized tax benefits: | ||||
Amount at adoption of FIN 48 | $ | 70 | ||
Tax positions taken in prior periods: | ||||
Gross increases | 11 | |||
Gross decreases | (9 | ) | ||
Tax positions taken in current period: | ||||
Gross increases | 30 | |||
Gross decreases | — | |||
Settlements with taxing authorities — cash paid | (4 | ) | ||
Lapse of applicable statute of limitations | — | |||
Amount as of December 31, 2007 | $ | 98 | ||
10. | Long-term Obligations |
December 31, | December 31, | |||||||
2007 | 2006 | |||||||
Loans payable to related parties, with various fixed and floating interest rates(a) | $ | 3,019 | $ | 3,249 | ||||
Less — Current portion | (126 | ) | (708 | ) | ||||
Long-term debt payable to related parties | $ | 2,893 | $ | 2,541 | ||||
(a) | Debt agreements with related parties are as follows: |
F-57
Table of Contents
F-58
Table of Contents
December 31, | December 31, | |||||||
2007 | 2006 | |||||||
Note payable to a bank. Interest payments due quarterly (interest at CDOR(1) + .325%, due April 2008, payable in Canadian Dollars)(2) | $ | — | $ | 114 | ||||
Note payable to a bank. Interest payments due quarterly (interest at CDOR(1) + .45%, due April 2010, payable in Canadian Dollars)(2) | — | 129 | ||||||
Bonds payable, 4.90% fixed interest rate. Interest payments due semiannually. Principal due December 2008. Payable in Canadian Dollars(3) | — | 278 | ||||||
Capital leases | 21 | 24 | ||||||
Total | 21 | 545 | ||||||
Less current installments | (2 | ) | (2 | ) | ||||
Long-term debt payable to third parties | $ | 19 | $ | 543 | ||||
(1) | CDOR is the average of the annual rates for Canadian Dollar bankers’ acceptances having the specified term and face amount of the banks named in Schedule 1 of the Canadian Bank Act. | |
(2) | On August 29, 2007, the Company transferred the notes payable to bank obligations of $281 million to a subsidiary of Cadbury Schweppes, with no potential for future recourse against the Company. | |
(3) | On August 31, 2007, the Company paid off the outstanding balance of bonds payable. |
Year | ||||
2008 | $ | 126 | ||
2009 | 494 | |||
2010 | — | |||
2011 | 425 | |||
2012 | 740 | |||
Thereafter | 1,234 | |||
$ | 3,019 | |||
F-59
Table of Contents
Operating | Capital | |||||||
Year | Leases | Leases | ||||||
2008 | $ | 72 | $ | 5 | ||||
2009 | 53 | 5 | ||||||
2010 | 45 | 5 | ||||||
2011 | 36 | 4 | ||||||
2012 | 29 | 4 | ||||||
Thereafter | 46 | 7 | ||||||
$ | 281 | 30 | ||||||
Less imputed interest at rates ranging from 6.5% to 12.6% | (9 | ) | ||||||
Present value of minimum lease payments | $ | 21 | ||||||
11. | Commitments and Contingencies |
F-60
Table of Contents
Robert Jones v. Seven Up/RC Bottling Company of Southern California, Inc.
California Wage Audit
F-61
Table of Contents
12. | Restructuring Costs |
Operating Segment | 2007 | 2006 | 2005 | |||||||||
Beverage Concentrates | $ | 24 | $ | 5 | $ | 1 | ||||||
Finished Goods | 20 | 3 | 3 | |||||||||
Bottling Group | 16 | 8 | — | |||||||||
Mexico and Caribbean | 7 | 3 | 1 | |||||||||
Corporate | 9 | 8 | 5 | |||||||||
Total Restructuring Costs | $ | 76 | $ | 27 | $ | 10 | ||||||
• | Organizational restructuring announced on October 10, 2007. As of December 31, 2007, this restructuring, which was intended to create a more efficient organization, resulted in the reduction of approximately 450 employees in the Company’s corporate, sales and supply chain functions and included approximately 98 employees in Plano, Texas, 131 employees in Rye Brook, New York and 54 employees in Aspers, Pennsylvania, with the balance occurring at a number of sites located in the United States, Canada and Mexico. The restructuring also includes the closure of two manufacturing facilities in Denver, Colorado (closed in December 2007) and Waterloo, New York (due to close in March 2008). The employee reductions and facilities closures are expected to be completed by June 2008. As a result of this restructuring, the Company recognized a charge of $32 million in 2007. | |
• | Continued integration of the Bottling Group, which was initiated in 2006, resulted in charges of $21 million. | |
• | Integration of technology facilities initiated in 2007. | |
• | Closure of the St. Catharines facility initiated in 2007. |
• | Integration of the Bottling Group initiated in 2006; and | |
• | Outsourcing initiatives of the Company’s back office operations service center and a reorganization of the Company’s IT operations initiated in 2006. |
• | Implementation of additional phases of the Company’s back office operations service center initiated in 2004; and | |
• | Closure of the North Brunswick plant initiated in 2004. |
F-62
Table of Contents
Workforce | ||||||||||||||||||||||||
Reduction | Asset | External | Closure | |||||||||||||||||||||
Costs | Write-off | Consulting | Costs | Other | Total | |||||||||||||||||||
Balance as of December 31, 2005 | $ | 5 | $ | — | $ | — | $ | — | $ | 2 | $ | 7 | ||||||||||||
2005 Charges to expense | 2 | — | 5 | 1 | 2 | 10 | ||||||||||||||||||
2005 Cash payments | (7 | ) | — | (10 | ) | (1 | ) | (3 | ) | (21 | ) | |||||||||||||
Due to/from Cadbury Schweppes | 1 | — | 5 | — | — | 6 | ||||||||||||||||||
Balance as of January 1, 2006 | 1 | — | — | — | 1 | 2 | ||||||||||||||||||
Charges to expense | 9 | 3 | 9 | 1 | 5 | 27 | ||||||||||||||||||
Cash payments | (7 | ) | — | (12 | ) | (1 | ) | (6 | ) | (26 | ) | |||||||||||||
Non-cash items | (1 | ) | (3 | ) | 3 | — | — | (1 | ) | |||||||||||||||
Balance as of December 31, 2006 | 2 | — | — | — | — | 2 | ||||||||||||||||||
Charges to expense | 47 | 3 | 10 | 5 | 11 | 76 | ||||||||||||||||||
Cash payments | (22 | ) | — | (13 | ) | (5 | ) | (12 | ) | (52 | ) | |||||||||||||
Non-cash items | 2 | (3 | ) | 4 | — | 1 | 4 | |||||||||||||||||
Balance as of December 31, 2007 | $ | 29 | $ | — | $ | 1 | $ | — | $ | — | $ | 30 | ||||||||||||
F-63
Table of Contents
13. | Employee Benefit Plans |
F-64
Table of Contents
2007 | 2006 | 2005 | ||||||||||
Service cost | $ | 1 | $ | 1 | $ | 1 | ||||||
Interest cost | 3 | 2 | 1 | |||||||||
Expected return on assets | (4 | ) | (2 | ) | (1 | ) | ||||||
Curtailments/settlements | (1 | ) | — | — | ||||||||
Net periodic benefit costs | $ | (1 | ) | $ | 1 | $ | 1 | |||||
Post-retirement | ||||||||||||||||
Pension Plans | Benefit Plans | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
As of beginning of year | $ | 58 | $ | 21 | $ | 6 | $ | 4 | ||||||||
Service cost | 1 | 1 | — | — | ||||||||||||
Interest cost | 3 | 2 | — | — | ||||||||||||
Acquired in business combinations | — | 35 | — | 2 | ||||||||||||
Actuarial gain/(loss) | (4 | ) | — | 1 | — | |||||||||||
Benefits paid | (3 | ) | (1 | ) | (1 | ) | — | |||||||||
Curtailments/settlements | (9 | ) | — | — | — | |||||||||||
As of end of year | $ | 46 | $ | 58 | $ | 6 | $ | 6 | ||||||||
Accumulated benefit obligations | $ | 46 | $ | 57 | $ | 5 | $ | 5 | ||||||||
Post-retirement | ||||||||||||||||||||||||
Pension Plans | Benefit Plans | |||||||||||||||||||||||
2007 | 2006 | 2005 | 2007 | 2006 | 2005 | |||||||||||||||||||
Weighted-average discount rate | 5.90 | % | 5.72 | % | 5.50 | % | 5.90 | % | 5.90 | % | 5.50 | % | ||||||||||||
Expected long-term rate of return on assets | 7.30 | % | 7.53 | % | 7.30 | % | N/A | N/A | N/A | |||||||||||||||
Rate of increase in compensation levels | N/A | N/A | N/A | N/A | 4.00 | % | 4.00 | % |
F-65
Table of Contents
2007 | 2006 | |||||||
Fair value of plan assets | ||||||||
As of beginning of year | $ | 56 | $ | 19 | ||||
Actual return of plan assets | 7 | 2 | ||||||
Employer contribution | 2 | 2 | ||||||
Acquired in business combinations | — | 34 | ||||||
Actuarial gain/loss | — | 1 | ||||||
Benefits paid | (3 | ) | (2 | ) | ||||
Special termination benefits | (9 | ) | — | |||||
As of end of year | $ | 53 | $ | 56 | ||||
2007 | 2006 | |||||||
Equity securities | 60 | % | 60 | % | ||||
Fixed income | 40 | % | 40 | % | ||||
Total | 100 | % | 100 | % | ||||
Post-retirement | ||||||||||||||||
Pension Plans | Benefit Plans | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Projected benefit obligation | $ | (46 | ) | $ | (58 | ) | $ | (5 | ) | $ | (6 | ) | ||||
Plan assets at fair value | 53 | 56 | — | — | ||||||||||||
Funded status of plan | $ | 7 | $ | (2 | ) | $ | (5 | ) | $ | (6 | ) | |||||
Funded status — overfunded | $ | 8 | $ | 2 | $ | — | $ | — | ||||||||
Funded status — underfunded | (1 | ) | (4 | ) | (5 | ) | (6 | ) |
F-66
Table of Contents
Post-retirement | ||||||||||||||||
Pension Plans | Benefit Plans | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Other assets | $ | 8 | $ | 2 | $ | — | $ | — | ||||||||
Current liabilities | — | — | (1 | ) | (1 | ) | ||||||||||
Non-current liabilities | (1 | ) | (4 | ) | (4 | ) | (5 | ) | ||||||||
Accumulated other comprehensive income | — | 6 | 1 | (1 | ) | |||||||||||
Net amount recognized | $ | 7 | $ | 4 | $ | (4 | ) | $ | (7 | ) | ||||||
Post-retirement | ||||||||||||||||
Pension Plans | Benefit Plans | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Prior service cost | $ | 2 | $ | 2 | $ | — | $ | — | ||||||||
Net (gains) losses | (2 | ) | 4 | 1 | (1 | ) | ||||||||||
Amounts in accumulated other comprehensive (income) loss | $ | — | $ | 6 | $ | 1 | $ | (1 | ) | |||||||
Post-retirement | ||||||||||||||||
Pension Plans | Benefit Plans | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Projected benefit obligation | $ | 10 | $ | 22 | $ | 5 | $ | 6 | ||||||||
Accumulated benefit obligation | 10 | 22 | — | — | ||||||||||||
Fair value of plan assets | 9 | 20 | — | — |
Year | 2007 | 2006 | ||||||
Company contributions — 2008 | ||||||||
Benefit payments | $ | — | $ | — | ||||
2008 | 2 | 1 | ||||||
2009 | 2 | 1 | ||||||
2010 | 2 | 1 | ||||||
2011 | 2 | 1 | ||||||
2012 | 2 | 1 | ||||||
2013 — 2017 | 15 | 2 |
F-67
Table of Contents
Years | Rate | |
2007 | 9% | |
2008 — 2015 | 0.5% reduction each year to an ultimate rate of 5% in 2015 |
2007 | 2006 | 2005 | ||||||||||
Service cost | $ | 1 | $ | 1 | $ | 1 | ||||||
Interest cost | 1 | 1 | 1 | |||||||||
Expected return on assets | (1 | ) | (1 | ) | (1 | ) | ||||||
Net periodic benefit costs | $ | 1 | $ | 1 | $ | 1 | ||||||
Post-retirement | ||||||||||||||||
Pension Plans | Benefit Plans | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
As of beginning of year | $ | 18 | $ | 18 | $ | 2 | $ | 4 | ||||||||
Service cost | 1 | 1 | — | — | ||||||||||||
Interest cost | 1 | 1 | — | — | ||||||||||||
Exchange adjustments | 2 | — | — | — | ||||||||||||
Actuarial gain/(loss) | (2 | ) | — | 1 | (2 | ) | ||||||||||
Benefits paid | — | (1 | ) | — | — | |||||||||||
Curtailments/settlements | — | (1 | ) | — | — | |||||||||||
As of end of year | $ | 20 | $ | 18 | $ | 3 | $ | 2 | ||||||||
Accumulated benefit obligations | $ | 19 | $ | 17 | $ | 3 | $ | 2 | ||||||||
F-68
Table of Contents
Post-retirement | ||||||||||||||||||||||||
Pension Plans | Benefit Plans | |||||||||||||||||||||||
2007 | 2006 | 2005 | 2007 | 2006 | 2005 | |||||||||||||||||||
Weighted-average discount rate | 6.06 | % | 5.98 | % | 6.09 | % | 5.25 | % | 5.98 | % | 6.09 | % | ||||||||||||
Expected long-term rate of return on assets | 7.56 | % | 7.61 | % | 7.74 | % | N/A | N/A | N/A | |||||||||||||||
Rate of increase in compensation levels | 3.81 | % | 4.13 | % | 4.27 | % | 3.50 | % | 4.50 | % | 5.00 | % |
2007 | 2006 | |||||||
Fair value of plan assets | ||||||||
As of beginning of year | $ | 16 | $ | 14 | ||||
Actual return of plan assets | — | 2 | ||||||
Employer contribution | 1 | 1 | ||||||
Exchange adjustments | 1 | — | ||||||
Benefits paid | (1 | ) | (1 | ) | ||||
As of end of year | $ | 17 | $ | 16 | ||||
2007 | 2006 | |||||||
Equity securities | 44 | % | 43 | % | ||||
Fixed income | 56 | % | 57 | % | ||||
Total | 100 | % | 100 | % | ||||
Post-retirement | ||||||||||||||||
Pension Plans | Benefit Plans | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Projected benefit obligation | $ | (20 | ) | $ | (18 | ) | $ | (3 | ) | $ | (2 | ) | ||||
Plan assets at fair value | 17 | 16 | — | — | ||||||||||||
Funded status of plan | $ | (3 | ) | $ | (2 | ) | $ | (3 | ) | $ | (2 | ) | ||||
Funded status — overfunded | $ | 2 | $ | 2 | $ | — | $ | — | ||||||||
Funded status — underfunded | (5 | ) | (4 | ) | (3 | ) | (2 | ) |
F-69
Table of Contents
Post-retirement | ||||||||||||||||
Pension Plans | Benefit Plans | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Other assets | $ | 2 | $ | 2 | $ | — | $ | — | ||||||||
Non-current liabilities | (5 | ) | (4 | ) | (3 | ) | (3 | ) | ||||||||
Accumulated other comprehensive (income) loss | 5 | 6 | (2 | ) | (2 | ) | ||||||||||
Net amount recognized | $ | 2 | $ | 4 | $ | (5 | ) | $ | (5 | ) | ||||||
Post-retirement | ||||||||||||||||
Pension Plans | Benefit Plans | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Prior service cost | $ | — | $ | — | $ | (1 | ) | $ | (1 | ) | ||||||
Net (gains) losses | 5 | 6 | (1 | ) | (1 | ) | ||||||||||
Amounts in accumulated other comprehensive (income) loss | $ | 5 | $ | 6 | $ | (2 | ) | $ | (2 | ) | ||||||
Post-retirement | ||||||||||||||||
Pension Plans | Benefit Plans | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Projected benefit obligation | $ | 17 | $ | 15 | $ | 3 | $ | 2 | ||||||||
Accumulated benefit obligation | 17 | 15 | — | — | ||||||||||||
Fair value of plan assets | 13 | 11 | — | — |
Year | 2007 | 2006 | ||||||
Company contributions — 2008 | ||||||||
Benefit payments | $ | 1 | $ | — | ||||
2008 | 1 | — | ||||||
2009 | 1 | — | ||||||
2010 | 1 | — | ||||||
2011 | 1 | — | ||||||
2012 | 1 | — | ||||||
2013 — 2017 | 6 | 1 |
F-70
Table of Contents
Years | Rate | |
2007 | 9% | |
2008 — 2015 | 0.5% reduction each year to an ultimate rate of 5% in 2015 |
Post-retirement | ||||||||||||||||||||||||
Pension Plans | Benefit Plans | |||||||||||||||||||||||
2007 | 2006 | 2005 | 2007 | 2006 | 2005 | |||||||||||||||||||
Service cost | $ | 13 | $ | 12 | $ | 15 | $ | 1 | $ | 1 | $ | 1 | ||||||||||||
Interest cost | 17 | 15 | 14 | 1 | 1 | 1 | ||||||||||||||||||
Expected return on assets | (13 | ) | (10 | ) | (10 | ) | (1 | ) | — | — | ||||||||||||||
Recognition of actuarial gain | 5 | 5 | 5 | — | — | — | ||||||||||||||||||
Curtailments/settlements | — | 2 | — | — | — | — | ||||||||||||||||||
Net periodic benefit costs | $ | 22 | $ | 24 | $ | 24 | $ | 1 | $ | 2 | $ | 2 | ||||||||||||
14. | Stock-Based Compensation Plan |
F-71
Table of Contents
F-72
Table of Contents
Awards Made Prior to 2004 | Awards Made for 2004 Forward | |||
Face value of conditional share award made | 50%-80% of base salary | 50%-120% of base salary (2004 and 2005). 80%-160% of base salary (2006 forward). | ||
Performance conditions | Award is based on Total Stockholder Return (“TSR”) relative to the Comparator Group with a UEPS hurdle. | Half of the award is based on growth in UEPS over the three year performance period. The other half of the award is based on TSR relative to the Comparator Group. | ||
UEPS vesting requirement(1) | For the award to vest at all, UEPS must have grown by at least the rate of inflation as measured by the Retail Price Index plus 2% per annum (over three years). | The extent to which some, all or none of the award vest depends upon annual compound growth in aggregate UEPS over the performance period: | ||
• 30% of this half of the award will vest if the absolute compound annual growth rate achieved is 6% or more. | ||||
• 100% of this half of the award will vest if the absolute compound annual growth rate achieved is 10% or more. | ||||
• Between 6% and 10%, the award will vest proportionately. | ||||
TSR vesting requirement(1) | The extent to which some, all or none of the award vests depends on our TSR relative to the Comparator Group: | The extent to which some, all or none of the award vests depends upon our TSR relative to the Comparator Group: | ||
• The minimum award of 50% of the shares conditionally granted will vest at the 50th percentile ranking. | • 30% of this half of the award will vest at the 50th percentile ranking from 2006. | |||
• 100% of the award will vest at the 80th percentile ranking or above. | • 100% of this half of the award will vest at the 80th percentile ranking or above. |
F-73
Table of Contents
Awards Made Prior to 2004 | Awards Made for 2004 Forward | |||
• Between the 50th and 80th percentiles, the award will vest proportionately. | • Between the 50th and 80th percentiles, the award will vest proportionately. | |||
Re-tests | If the TSR performance criteria is not satisfied in the initial three year performance period, the award will be deferred on an annual basis for up to three years until the performance is achieved over the extended period (i.e., either four, five or six years). If the award does not vest after six years, then it will lapse. | There are no re-tests and the award will lapse if the minimum requirements are not met in the initial three year performance period. | ||
Comparator Group | A weighting of 75% is applied to the UKT companies in the Comparator Group, and 25% to the non-UK based companies. | The Comparator Group has been simplified and amended to include companies more relevant to the Company, and there will be no weighting as between UK and non-UK companies. |
(1) | For cycles beginning in 2004 and 2005, threshold vesting was 40% of the award, and performance ranges for the growth in UEPS was expressed in post-inflation terms. |
F-74
Table of Contents
Non-UK-Based | Head Office | |||
UK-Based Companies | Companies | Location | ||
Allied Domecq # | Campbell Soup | US | ||
Associated British Foods | Coca-Cola | US | ||
Diageo | Coca-Cola Enterprises | US | ||
Northern Foods | Colgate-Palmolive | US | ||
Reckitt Benckiser | ConAgra | US | ||
Scottish & Newcastle | CSM | Netherlands | ||
Tate & Lyle | Danone | France | ||
Unilever | General Mills | US | ||
Heinz | US | |||
Hershey | US | |||
Kellogg | US | |||
Kraft Foods | US | |||
Lindt & Sprungli | Switzerland | |||
Nestlé | Switzerland | |||
Pepsi Bottling Group | US | |||
PepsiCo | US | |||
Pernod Ricard | France | |||
Procter & Gamble | US | |||
Sara Lee | US | |||
Wrigley | US |
# | indicates a company dropped from the Comparator Group in 2005 due to it no longer being a publicly quoted company |
Absolute Compound Annual Growth in | ||
Aggregate Underlying Economic Profit | Percentage of Matching Shares | |
(UEP) Over the Three Year | Awarded at the End of the | |
Deferral Period Equivalent to: | Period | |
Below 4% | 40% (Threshold) | |
4% | 40% | |
8% | 70% | |
12% or more | 100% (Maximum) |
F-75
Table of Contents
Annual Grants Made | Annual Grants Made | |||
Prior to May 21, | After May 21, | |||
2004 | 2004 | |||
Market value of option grant made to Executive Directors | Customary grant was 300% of base salary and the maximum was 400% of base salary. | Maximum of 200% of base salary. From 2006 onwards, no such grants are made other than in exceptional circumstances. | ||
Performance condition | Exercise is subject to UEPS growth of at least the rate of inflation plus 2% per annum over three years. | Exercise is subject to real compound annual growth in UEPS of 4% for half the award to vest and 6% real growth for the entire award to vest over three years, measured by comparison to the UEPS in the year immediately preceding grant. | ||
Re-tests | If required, re-testing has been on an annual basis on a rolling three-year base for the life of the option. | If the performance condition is not met within the first three years, the option will be retested in year five with actual UEPS growth in year five measured in relation to the original base year. |
F-76
Table of Contents
2007 | ||||||
BSRP | LTIP | ISAP | ||||
Expected volatility | N/A | 15% | N/A | |||
Expected life | 3 years | 3 years | 1-3 years | |||
Risk-free rate | 5.5% | N/A | 4.9%-5.8% | |||
Expected dividend yield | 2.5% | 2.5% | 2.5%-3.0% | |||
Fair value per award (% of share price at date of grant) | 185.5% | 92.8% UEPS | 91.8%-99.3% | |||
45.1% TSR | ||||||
Possibility of ceasing employment before vesting | — | — | — | |||
Expectations of meeting performance criteria | 40% | 70% | 100% |
2006 | ||||||
BSRP | LTIP | ISAP | ||||
Expected volatility | N/A | 18% | N/A | |||
Expected life | 3 years | 3 years | 1-3 years | |||
Risk-free rate | 4.5% | N/A | 4.2%-4.9% | |||
Expected dividend yield | 2.5% | 2.5% | 2.3%-2.5% | |||
Fair value per award (% of share price at date of grant) | 185.2%(1) | 92.8% UEPS | 93.0%-99.3% | |||
46% TSR | ||||||
Possibility of ceasing employment before vesting | — | — | — | |||
Expectations of meeting performance criteria | 40% | 70% | N/A |
F-77
Table of Contents
2005 | ||||||||
BSRP | LTIP | DSOP | ISAP | |||||
Expected volatility | N/A | 22% | 22% | N/A | ||||
Expected life | 3 years | 3 years | (2) | 1-3 years | ||||
Risk-free rate | 4.5% | N/A | 4.80% | 4.3% | ||||
Expected dividend yield | 2.5% | 3.0% | 3.0% | 2.3%-2.5% | ||||
Fair value per award (% of share price at date of grant) | 185.3%(1) | 91.4% UEPS | 23.0% | 93.0%-97.8% | ||||
49.6% TSR | ||||||||
Possibility of ceasing employment before vesting | — | — | 9% | — | ||||
Expectations of meeting performance criteria | 40% | 50% | 100% | N/A |
(1) | Fair value of BSRP includes 100% of the matching shares available. | |
(2) | The fair value calculation of a discretionary share option uses an expected life to the point of expected exercise. This is determined through analysis of historical evidenced exercise patterns of option holders. |
Number of | Weighted | |||||||
Non-vested | Average | |||||||
Shares | Grant Date | |||||||
(‘000) | Fair Value | |||||||
Non-vested as of December 31, 2006 | 2,388 | $ | 6.61 | |||||
Granted | 743 | 4.62 | ||||||
Vested | (828 | ) | 6.06 | |||||
Forfeitures | (417 | ) | 5.75 | |||||
Non-vested as of December 31, 2007 | 1,886 | 6.26 | ||||||
F-78
Table of Contents
Weighted | ||||||||||||||||
Weighted | Average | |||||||||||||||
Average | Remaining | Aggregate | ||||||||||||||
Shares | Exercise | Contractual | Intrinsic | |||||||||||||
(‘000) | Price | Term | Value | |||||||||||||
Outstanding at the beginning of the year | 22,669 | $ | 8.62 | |||||||||||||
Exercised | (6,006 | ) | $ | 8.37 | ||||||||||||
Cancelled | (146 | ) | $ | 9.76 | ||||||||||||
Other | 735 | $ | 10.52 | |||||||||||||
Outstanding at the end of the year | 17,252 | $ | 9.00 | 5.3 | $ | 58,632 | ||||||||||
Exercisable at the end of the year | 13,502 | $ | 8.58 | 4.8 | $ | 51,588 |
15. | Segments |
• | The Beverage Concentrates segment reflects sales from the manufacture of concentrates and syrups in the United States and Canada. Most of the brands in this segment are CSD brands. | |
• | The Finished Goods segment reflects sales from the manufacture and distribution of finished beverages and other products in the United States and Canada. Most of the brands in this segment are NCB brands. | |
• | The Bottling Group segment reflects sales from the manufacture, bottlingand/or distribution of finished beverages, including sales of the Company’s own brands and third-party owned brands. | |
• | The Mexico and Caribbean segment reflects sales from the manufacture, bottlingand/or distribution of both concentrates and finished beverages in those geographies. |
F-79
Table of Contents
2007 | 2006 | 2005 | ||||||||||
Net Sales* | ||||||||||||
Beverage Concentrates | $ | 1,342 | $ | 1,330 | $ | 1,304 | ||||||
Finished Goods | 1,562 | 1,516 | 1,516 | |||||||||
Bottling Group | 3,143 | 2,001 | 241 | |||||||||
Mexico and the Caribbean | 418 | 408 | 354 | |||||||||
Segment total | 6,465 | 5,255 | 3,415 | |||||||||
Adjustments and eliminations | (717 | ) | (520 | ) | (210 | ) | ||||||
Net Sales as Reported | $ | 5,748 | $ | 4,735 | $ | 3,205 | ||||||
* | Intersegment revenue eliminations from the Bottling Group and Finished Goods segments were reclassified from revenues to adjustments and eliminations. Prior year balances have been recast to reflect these changes. |
2007 | 2006 | 2005 | ||||||||||
UOP | ||||||||||||
Beverage Concentrates | $ | 731 | $ | 710 | $ | 657 | ||||||
Finished Goods(1) | 221 | 228 | 220 | |||||||||
Bottling Group(1) | 76 | 74 | (11 | ) | ||||||||
Mexico and the Caribbean | 100 | 102 | 96 | |||||||||
Segment total | 1,128 | 1,114 | 962 | |||||||||
Corporate and other | (36 | ) | (10 | ) | 14 | |||||||
Adjustments and eliminations | (275 | ) | (299 | ) | (189 | ) | ||||||
Income before provision for income taxes, equity in earnings of unconsolidated subsidiaries and cumulative effect of change in accounting policy as reported | $ | 817 | $ | 805 | $ | 787 | ||||||
(1) | UOP for the Bottling Group and Finished Goods segments have been recast to reallocate intersegment profit allocations to conform to the change in 2008 management reporting of segment UOP. The allocations totaled $54 million, $56 million ands $55 million for 2007, 2006 and 2005, respectively. |
F-80
Table of Contents
2007 | 2006 | 2005 | ||||||||||
Depreciation | ||||||||||||
Beverage Concentrates | $ | 12 | $ | 11 | $ | 12 | ||||||
Finished Goods | 23 | 21 | 22 | |||||||||
Bottling Group | 79 | 51 | 5 | |||||||||
Mexico and the Caribbean | 9 | 11 | 10 | |||||||||
Segment total | 123 | 94 | 49 | |||||||||
Corporate and other | (1 | ) | (1 | ) | (2 | ) | ||||||
Adjustments and eliminations | (2 | ) | 1 | 1 | ||||||||
Depreciation as reported | $ | 120 | $ | 94 | $ | 48 | ||||||
December 31, | December 31, | |||||||
2007 | 2006 | |||||||
Fixed Assets | ||||||||
Beverage Concentrates | $ | 84 | $ | 81 | ||||
Finished Goods | 135 | 131 | ||||||
Bottling Group | 579 | 476 | ||||||
Mexico and the Caribbean | 61 | 62 | ||||||
Segment total | 859 | 750 | ||||||
Corporate and other | 19 | 23 | ||||||
Adjustments and eliminations | (10 | ) | (18 | ) | ||||
Property, plant and equipment, net as reported | 868 | 755 | ||||||
Current assets as reported | 2,739 | 1,632 | ||||||
All other non-current assets as reported | 6,921 | 6,959 | ||||||
Total assets as reported | $ | 10,528 | $ | 9,346 | ||||
F-81
Table of Contents
2007 | 2006 | 2005 | ||||||||||
Net sales: | ||||||||||||
United States | $ | 5,122 | $ | 4,151 | $ | 2,675 | ||||||
International | 626 | 584 | 530 | |||||||||
Net sales | $ | 5,748 | $ | 4,735 | $ | 3,205 | ||||||
December 31, | December 31, | |||||||
2007 | 2006 | |||||||
Property, plant and equipment — net: | ||||||||
United States | $ | 796 | $ | 681 | ||||
International | 72 | 74 | ||||||
Property, plant and equipment — net | $ | 868 | $ | 755 | ||||
16. | Related Party Transactions |
F-82
Table of Contents
17. | Guarantor and Non-Guarantor Financial Information |
F-83
Table of Contents
Condensed Consolidating Statement of Operations | ||||||||||||||||||||
for the Year Ended December 31, 2007 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | Eliminations | Total | ||||||||||||||||
(In millions) | ||||||||||||||||||||
Net sales | $ | — | $ | 5,184 | $ | 575 | $ | (11 | ) | $ | 5,748 | |||||||||
Cost of sales | — | 2,389 | 239 | (11 | ) | 2,617 | ||||||||||||||
Gross profit | — | 2,795 | 336 | — | 3,131 | |||||||||||||||
Selling, general and administrative expenses | — | 1,828 | 190 | — | 2,018 | |||||||||||||||
Depreciation and amortization | — | 91 | 7 | — | 98 | |||||||||||||||
Impairment of intangible assets | — | 6 | — | — | 6 | |||||||||||||||
Restructuring costs | — | 63 | 13 | — | 76 | |||||||||||||||
Gain on disposal of property and intangible assets, net | — | (71 | ) | — | — | (71 | ) | |||||||||||||
Income from operations | — | 878 | 126 | — | 1,004 | |||||||||||||||
Interest expense | — | 224 | 29 | — | 253 | |||||||||||||||
Interest income | — | (48 | ) | (16 | ) | — | (64 | ) | ||||||||||||
Other (income) expense | — | — | (2 | ) | — | (2 | ) | |||||||||||||
Income before provision for income taxes and equity in earnings of subsidiaries | — | 702 | 115 | — | 817 | |||||||||||||||
Provision for income taxes | — | 280 | 42 | — | 322 | |||||||||||||||
Income before equity in earnings of subsidiaries | — | 422 | 73 | — | 495 | |||||||||||||||
Equity in earnings of consolidated subsidiaries | — | 1 | — | (1 | ) | — | ||||||||||||||
Equity in earnings of unconsolidated subsidiaries | — | — | 2 | — | 2 | |||||||||||||||
Net income | $ | — | $ | 423 | $ | 75 | $ | (1 | ) | $ | 497 | |||||||||
F-84
Table of Contents
Condensed Consolidating Statement of Operations | ||||||||||||||||||||
for the Year Ended December 31, 2006 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | Eliminations | Total | ||||||||||||||||
(In millions) | ||||||||||||||||||||
Net sales | $ | — | $ | 4,212 | $ | 534 | $ | (11 | ) | $ | 4,735 | |||||||||
Cost of sales | — | 1,786 | 219 | (11 | ) | 1,994 | ||||||||||||||
Gross profit | — | 2,426 | 315 | — | 2,741 | |||||||||||||||
Selling, general and administrative expenses | — | 1,481 | 178 | — | 1,659 | |||||||||||||||
Depreciation and amortization | — | 60 | 9 | — | 69 | |||||||||||||||
Impairment of intangible assets | — | — | — | — | — | |||||||||||||||
Restructuring costs | — | 24 | 3 | — | 27 | |||||||||||||||
Gain on disposal of property and intangible assets, net | — | (32 | ) | — | — | (32 | ) | |||||||||||||
Income from operations | — | 893 | 125 | — | 1,018 | |||||||||||||||
Interest expense | — | 205 | 52 | — | 257 | |||||||||||||||
Interest income | — | (36 | ) | (10 | ) | — | (46 | ) | ||||||||||||
Other (income) expense | — | 1 | 1 | — | 2 | |||||||||||||||
Income before provision for income taxes and equity in earnings of subsidiaries | — | 723 | 82 | — | 805 | |||||||||||||||
Provision for income taxes | — | 284 | 14 | — | 298 | |||||||||||||||
Income before equity in earnings of subsidiaries | — | 439 | 68 | — | 507 | |||||||||||||||
Equity in earnings of consolidated subsidiaries | — | 6 | — | (6 | ) | — | ||||||||||||||
Equity in earnings of unconsolidated subsidiaries | — | 1 | 2 | — | 3 | |||||||||||||||
Net income | $ | — | $ | 446 | $ | 70 | $ | (6 | ) | $ | 510 | |||||||||
F-85
Table of Contents
Condensed Consolidating Statement of Operations | ||||||||||||||||||||
for the Year Ended January 1, 2006 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | Eliminations | Total | ||||||||||||||||
(In millions) | ||||||||||||||||||||
Net sales | $ | — | $ | 2,726 | $ | 489 | $ | (10 | ) | $ | 3,205 | |||||||||
Cost of sales | — | 924 | 206 | (10 | ) | 1,120 | ||||||||||||||
Gross profit | — | 1,802 | 283 | — | 2,085 | |||||||||||||||
Selling, general and administrative expenses | — | 1,016 | 163 | — | 1,179 | |||||||||||||||
Depreciation and amortization | — | 18 | 8 | — | 26 | |||||||||||||||
Impairment of intangible assets | — | — | — | — | — | |||||||||||||||
Restructuring costs | — | 6 | 4 | — | 10 | |||||||||||||||
Gain on disposal of property and intangible assets, net | — | (36 | ) | — | — | (36 | ) | |||||||||||||
Income from operations | — | 798 | 108 | — | 906 | |||||||||||||||
Interest expense | — | 134 | 76 | — | 210 | |||||||||||||||
Interest income | — | (38 | ) | (2 | ) | — | (40 | ) | ||||||||||||
Other (income) expense | — | — | (51 | ) | — | (51 | ) | |||||||||||||
Income before provision for income taxes, equity in earnings of subsidiaries and cumulative effect of change in accounting policy | — | 702 | 85 | — | 787 | |||||||||||||||
Provision for income taxes | — | 283 | 38 | — | 321 | |||||||||||||||
Income before equity in earnings of subsidiaries and cumulative effect of change in accounting policy | — | 419 | 47 | — | 466 | |||||||||||||||
Equity in earnings of consolidated subsidiaries | — | (6 | ) | — | 6 | — | ||||||||||||||
Equity in earnings of unconsolidated subsidiaries | — | 19 | 2 | — | 21 | |||||||||||||||
Income before cumulative effect of change in accounting policy | — | 432 | 49 | 6 | 487 | |||||||||||||||
Cumulative effect of change in accounting policy, net of tax | — | 10 | — | — | 10 | |||||||||||||||
Net income | $ | — | $ | 422 | $ | 49 | $ | 6 | $ | 477 | ||||||||||
F-86
Table of Contents
Condensed Consolidating Balance Sheet | ||||||||||||||||||||
As of December 31, 2007 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | Eliminations | Total | ||||||||||||||||
(In millions) | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 28 | $ | 39 | $ | — | $ | 67 | ||||||||||
Accounts receivable: | ||||||||||||||||||||
Trade (net of allowances of $0, $16, $4, $0 and $20, respectively) | — | 464 | 74 | — | 538 | |||||||||||||||
Other | — | 58 | 1 | — | 59 | |||||||||||||||
Related party receivable | — | 61 | 9 | (4 | ) | 66 | ||||||||||||||
Note receivable from related parties | — | 1,317 | 210 | — | 1,527 | |||||||||||||||
Inventories | — | 296 | 29 | — | 325 | |||||||||||||||
Deferred tax assets | — | 71 | 10 | — | 81 | |||||||||||||||
Prepaid and other current assets | — | 72 | 4 | — | 76 | |||||||||||||||
Total current assets | — | 2,367 | 376 | (4 | ) | 2,739 | ||||||||||||||
Property, plant and equipment, net | — | 796 | 72 | — | 868 | |||||||||||||||
Investments in consolidated subsidiaries | — | 89 | — | (89 | ) | — | ||||||||||||||
Investments in unconsolidated subsidiaries | — | — | 13 | — | 13 | |||||||||||||||
Goodwill | — | 3,156 | 27 | — | 3,183 | |||||||||||||||
Other intangible assets, net | — | 3,526 | 91 | — | 3,617 | |||||||||||||||
Other non-current assets | — | 98 | 3 | (1 | ) | 100 | ||||||||||||||
Non-current deferred tax assets | — | — | 8 | — | 8 | |||||||||||||||
Total assets | $ | — | $ | 10,032 | $ | 590 | $ | (94 | ) | $ | 10,528 | |||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable and accrued expenses | $ | — | $ | 748 | $ | 64 | $ | — | $ | 812 | ||||||||||
Related party payable | — | 143 | 36 | (4 | ) | 175 | ||||||||||||||
Current portion of long-term debt payable to related parties | — | 126 | — | — | 126 | |||||||||||||||
Income taxes payable | — | 15 | 7 | — | 22 | |||||||||||||||
Total current liabilities | — | 1,032 | 107 | (4 | ) | 1,135 | ||||||||||||||
Long-term debt payable to third parties | — | 19 | — | — | 19 | |||||||||||||||
Long-term debt payable to related parties | — | 2,893 | — | — | 2,893 | |||||||||||||||
Deferred tax liabilities | — | 1,289 | 35 | — | 1,324 | |||||||||||||||
Other non-current liabilities | — | 126 | 11 | (1 | ) | 136 | ||||||||||||||
Total liabilities | — | 5,359 | 153 | (5 | ) | 5,507 | ||||||||||||||
Total equity | — | 4,673 | 437 | (89 | ) | 5,021 | ||||||||||||||
Total liabilities and equity | $ | — | $ | 10,032 | $ | 590 | $ | (94 | ) | $ | 10,528 | |||||||||
F-87
Table of Contents
Condensed Consolidating Balance Sheet | ||||||||||||||||||||
As of December 31, 2006 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | Eliminations | Total | ||||||||||||||||
(In millions) | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 16 | $ | 19 | $ | — | $ | 35 | ||||||||||
Accounts receivable: | ||||||||||||||||||||
Trade (net of allowances of $0, $8, $6, $0 and $14, respectively) | — | 501 | 61 | — | 562 | |||||||||||||||
Other | — | 15 | 3 | — | 18 | |||||||||||||||
Related party receivable | — | 21 | 6 | (22 | ) | 5 | ||||||||||||||
Note receivable from related parties | — | 458 | 121 | — | 579 | |||||||||||||||
Inventories | — | 272 | 28 | — | 300 | |||||||||||||||
Deferred tax assets | — | 52 | 9 | — | 61 | |||||||||||||||
Prepaid and other current assets | — | 68 | 4 | — | 72 | |||||||||||||||
Total current assets | — | 1,403 | 251 | (22 | ) | 1,632 | ||||||||||||||
Property, plant and equipment, net | — | 681 | 74 | — | 755 | |||||||||||||||
Investments in consolidated subsidiaries | — | 30 | — | (30 | ) | — | ||||||||||||||
Investments in unconsolidated subsidiaries | — | — | 12 | — | 12 | |||||||||||||||
Goodwill | — | 3,151 | 29 | — | 3,180 | |||||||||||||||
Other intangible assets, net | — | 3,561 | 90 | — | 3,651 | |||||||||||||||
Other non-current assets | — | 104 | 3 | — | 107 | |||||||||||||||
Non-current deferred tax assets | — | — | 9 | — | 9 | |||||||||||||||
Total assets | $ | — | $ | 8,930 | $ | 468 | $ | (52 | ) | $ | 9,346 | |||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable and accrued expenses | $ | — | $ | 725 | $ | 63 | $ | — | $ | 788 | ||||||||||
Related party payable | — | 188 | 17 | (22 | ) | 183 | ||||||||||||||
Current portion of long-term debt payable to related parties | — | 693 | 15 | — | 708 | |||||||||||||||
Income taxes payable | — | 10 | 2 | — | 12 | |||||||||||||||
Total current liabilities | — | 1,616 | 97 | (22 | ) | 1,691 | ||||||||||||||
Long-term debt payable to third parties | — | 22 | 521 | — | 543 | |||||||||||||||
Long-term debt payable to related parties | — | 2,518 | 23 | — | 2,541 | |||||||||||||||
Deferred tax liabilities | — | 1,270 | 22 | — | 1,292 | |||||||||||||||
Other non-current liabilities | — | 22 | 7 | — | 29 | |||||||||||||||
Total liabilities | — | 5,448 | 670 | (22 | ) | 6,096 | ||||||||||||||
Total equity | — | 3,482 | (202 | ) | (30 | ) | 3,250 | |||||||||||||
Total liabilities and equity | $ | — | $ | 8,930 | $ | 468 | $ | (52 | ) | $ | 9,346 | |||||||||
F-88
Table of Contents
Condensed Consolidated Statement of Cash Flows | ||||||||||||||||||||
for the Year Ended December 31, 2007 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | Eliminations | Total | ||||||||||||||||
(In millions) | ||||||||||||||||||||
Operating activities: | ||||||||||||||||||||
Net cash provided by operating activities | $ | — | $ | 504 | $ | 99 | $ | — | $ | 603 | ||||||||||
Investing activities: | ||||||||||||||||||||
Acquisition of subsidiaries, net of cash | — | (30 | ) | — | — | (30 | ) | |||||||||||||
Purchases of investments and intangibles | — | (2 | ) | — | — | (2 | ) | |||||||||||||
Proceeds from disposals of investments and other assets | — | 98 | — | — | 98 | |||||||||||||||
Purchases of property, plant and equipment | — | (218 | ) | (12 | ) | — | (230 | ) | ||||||||||||
Proceeds from disposals of property, plant and equipment | — | 4 | 2 | — | 6 | |||||||||||||||
Group transfer of property, plant and equipment | — | — | — | — | — | |||||||||||||||
Issuances of notes receivable, net | — | (1,441 | ) | (496 | ) | — | (1,937 | ) | ||||||||||||
Proceeds from repayments of notes receivable, net | — | 604 | 404 | — | 1,008 | |||||||||||||||
Net cash used in investing activities | — | (985 | ) | (102 | ) | — | (1,087 | ) | ||||||||||||
Financing activities: | ||||||||||||||||||||
Proceeds from issuance of long-term debt | — | 2,845 | — | — | 2,845 | |||||||||||||||
Repayment long-term debt | — | (3,130 | ) | (325 | ) | — | (3,455 | ) | ||||||||||||
Excess tax benefit on stock-based compensation | — | 4 | — | — | 4 | |||||||||||||||
Change in the parent’s net investment | — | 773 | 348 | — | 1,121 | |||||||||||||||
Net cash provided by financing activities | — | 492 | 23 | — | 515 | |||||||||||||||
Cash and cash equivalents — net change from: | ||||||||||||||||||||
Operating, investing and financing activities | — | 11 | 20 | — | 31 | |||||||||||||||
Currency translation | — | 2 | (1 | ) | — | 1 | ||||||||||||||
Cash and cash equivalents at beginning of period | — | 16 | 19 | — | 35 | |||||||||||||||
Cash and cash equivalents at end of period | $ | — | $ | 29 | $ | 38 | — | $ | 67 | |||||||||||
F-89
Table of Contents
Condensed Consolidated Statement of Cash Flows | ||||||||||||||||||||
for the Year Ended December 31, 2006 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | Eliminations | Total | ||||||||||||||||
(In millions) | ||||||||||||||||||||
Operating activities: | ||||||||||||||||||||
Net cash provided by operating activities | $ | — | $ | 509 | $ | 72 | $ | — | $ | 581 | ||||||||||
Investing activities: | ||||||||||||||||||||
Acquisition of subsidiaries, net of cash | — | (435 | ) | — | — | (435 | ) | |||||||||||||
Purchases of investments and intangibles | — | (39 | ) | (14 | ) | — | (53 | ) | ||||||||||||
Proceeds from disposals of investments and other assets | — | 53 | — | — | 53 | |||||||||||||||
Purchases of property, plant and equipment | — | (144 | ) | (14 | ) | — | (158 | ) | ||||||||||||
Proceeds from disposals of property, plant and equipment | — | 13 | 3 | — | 16 | |||||||||||||||
Group transfer of property, plant and equipment | — | — | — | — | — | |||||||||||||||
Issuances of notes receivable, net | — | (18 | ) | (73 | ) | — | (91 | ) | ||||||||||||
Proceeds from repayments of notes receivable, net | — | 166 | — | — | 166 | |||||||||||||||
Net cash used in investing activities | — | (404 | ) | (98 | ) | — | (502 | ) | ||||||||||||
Financing activities: | ||||||||||||||||||||
Proceeds from issuance of long-term debt | — | 2,086 | — | — | 2,086 | |||||||||||||||
Repayment long-term debt | — | (2,056 | ) | — | — | (2,056 | ) | |||||||||||||
Excess tax benefit on stock-based compensation | — | 1 | — | — | 1 | |||||||||||||||
Change in the parent’s net investment | — | (129 | ) | 26 | — | (103 | ) | |||||||||||||
Net cash provided by (used in) financing activities | — | (98 | ) | 26 | — | (72 | ) | |||||||||||||
Cash and cash equivalents — net change from: | ||||||||||||||||||||
Operating, investing and financing activities | — | 7 | — | — | 7 | |||||||||||||||
Currency translation | — | 1 | (1 | ) | — | — | ||||||||||||||
Cash and cash equivalents at beginning of period | — | 8 | 20 | — | 28 | |||||||||||||||
Cash and cash equivalents at end of period | $ | — | $ | 16 | $ | 19 | $ | — | $ | 35 | ||||||||||
F-90
Table of Contents
Condensed Consolidated Statement of Cash Flows | ||||||||||||||||||||
for the Year Ended January 1, 2006 | ||||||||||||||||||||
Parent | Guarantor | Non-Guarantor | Eliminations | Total | ||||||||||||||||
(In millions) | ||||||||||||||||||||
Operating activities: | ||||||||||||||||||||
Net cash provided by operating activities | $ | — | $ | 525 | $ | 58 | $ | — | $ | 583 | ||||||||||
Investing activities: | ||||||||||||||||||||
Acquisition of subsidiaries, net of cash | — | — | — | — | — | |||||||||||||||
Purchases of investments and intangibles | — | (35 | ) | — | — | (35 | ) | |||||||||||||
Proceeds from disposals of investments and other assets | — | 36 | — | — | 36 | |||||||||||||||
Purchases of property, plant and equipment | — | (28 | ) | (16 | ) | — | (44 | ) | ||||||||||||
Proceeds from disposals of property, plant and equipment | — | 3 | 2 | — | 5 | |||||||||||||||
Group transfer of property, plant and equipment | — | — | — | — | — | |||||||||||||||
Issuances of notes receivable, net | — | (333 | ) | (26 | ) | — | (359 | ) | ||||||||||||
Proceeds from repayments of notes receivable, net | — | 637 | 43 | — | 680 | |||||||||||||||
Net cash provided by investing activities | — | 280 | 3 | — | 283 | |||||||||||||||
Financing activities: | ||||||||||||||||||||
Proceeds from issuance of long-term debt | — | — | 124 | — | 124 | |||||||||||||||
Repayment long-term debt | — | (99 | ) | (180 | ) | — | (279 | ) | ||||||||||||
Excess tax benefit on stock-based compensation | — | 3 | — | — | 3 | |||||||||||||||
Change in the parent’s net investment | — | (707 | ) | 44 | — | (663 | ) | |||||||||||||
Net cash used in financing activities | — | (803 | ) | (12 | ) | — | (815 | ) | ||||||||||||
Cash and cash equivalents — net change from: | ||||||||||||||||||||
Operating, investing and financing activities | — | 2 | 49 | — | 51 | |||||||||||||||
Currency translation | — | — | (42 | ) | — | (42 | ) | |||||||||||||
Cash and cash equivalents at beginning of period | — | 6 | 13 | — | 19 | |||||||||||||||
Cash and cash equivalents at end of period | $ | — | $ | 8 | $ | 20 | $ | — | $ | 28 | ||||||||||
18. | Subsequent Events |
F-91
Table of Contents
F-92