|
Delaware
|
|
98-0517725
|
(State or other jurisdiction of
|
|
(I.R.S. employer
|
incorporation or organization)
|
|
identification number)
|
|
|
|
53 South Avenue, Burlington, Massachusetts
|
|
01803
|
(Address of principal executive offices)
|
|
(Zip code)
|
(802) 244-5621
|
||
(Registrant's telephone number, including area code)
|
|
Large Accelerated Filer
x
|
|
Accelerated Filer
o
|
|
Non-Accelerated Filer
o
|
|
Smaller Reporting Company
o
|
|
Emerging Growth Company
o
|
|
|
|
|
|
Page
|
|
||||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
||||
|
||||
|
||||
|
|
|
|
|
|
||||
|
||||
|
||||
|
||||
|
ITEM 1.
|
Financial Statements (
Unaudited
)
|
|
Third Quarter
|
|
First Nine Months
|
||||||||||||
(in millions, except per share data)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net sales
|
$
|
2,732
|
|
|
$
|
1,140
|
|
|
$
|
4,629
|
|
|
$
|
3,056
|
|
Cost of sales
|
1,371
|
|
|
585
|
|
|
2,305
|
|
|
1,571
|
|
||||
Gross profit
|
1,361
|
|
|
555
|
|
|
2,324
|
|
|
1,485
|
|
||||
Selling, general and administrative expenses
|
1,025
|
|
|
318
|
|
|
1,636
|
|
|
852
|
|
||||
Other operating (income) expense, net
|
(8
|
)
|
|
(1
|
)
|
|
(2
|
)
|
|
—
|
|
||||
Income from operations
|
344
|
|
|
238
|
|
|
690
|
|
|
633
|
|
||||
Interest expense
|
172
|
|
|
28
|
|
|
221
|
|
|
76
|
|
||||
Interest expense - related party
|
—
|
|
|
25
|
|
|
51
|
|
|
75
|
|
||||
Loss on early extinguishment of debt
|
11
|
|
|
2
|
|
|
13
|
|
|
54
|
|
||||
Other (income) expense, net
|
(33
|
)
|
|
20
|
|
|
(28
|
)
|
|
88
|
|
||||
Income before provision for income taxes
|
194
|
|
|
163
|
|
|
433
|
|
|
340
|
|
||||
Provision for income taxes
|
46
|
|
|
46
|
|
|
110
|
|
|
102
|
|
||||
Net income
|
148
|
|
|
117
|
|
|
323
|
|
|
238
|
|
||||
Less: Net income attributable to employee redeemable non-controlling interest and mezzanine equity awards
|
—
|
|
|
1
|
|
|
3
|
|
|
3
|
|
||||
Net income attributable to KDP
|
$
|
148
|
|
|
$
|
116
|
|
|
$
|
320
|
|
|
$
|
235
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.11
|
|
|
$
|
0.15
|
|
|
$
|
0.33
|
|
|
$
|
0.30
|
|
Diluted
|
0.11
|
|
|
0.14
|
|
|
0.32
|
|
|
0.29
|
|
||||
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic
|
1,361.8
|
|
|
790.5
|
|
|
983.0
|
|
|
790.5
|
|
||||
Diluted
|
1,373.6
|
|
|
790.5
|
|
|
994.1
|
|
|
790.5
|
|
|
Third Quarter
|
|
First Nine Months
|
||||||||||||
(in millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Comprehensive income
|
$
|
226
|
|
|
$
|
208
|
|
|
$
|
361
|
|
|
$
|
334
|
|
|
September 30,
|
|
December 31,
|
||||
(in millions, except share and per share data)
|
2018
|
|
2017
|
||||
Assets
|
|||||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
94
|
|
|
$
|
90
|
|
Restricted cash and restricted cash equivalents
|
18
|
|
|
5
|
|
||
Trade accounts receivable, net
|
1,196
|
|
|
483
|
|
||
Inventories
|
720
|
|
|
384
|
|
||
Prepaid expenses and other current assets
|
357
|
|
|
94
|
|
||
Total current assets
|
2,385
|
|
|
1,056
|
|
||
Property, plant and equipment, net
|
2,345
|
|
|
790
|
|
||
Investments in unconsolidated subsidiaries
|
193
|
|
|
97
|
|
||
Goodwill
|
19,291
|
|
|
9,819
|
|
||
Other intangible assets, net
|
24,436
|
|
|
3,834
|
|
||
Other non-current assets
|
315
|
|
|
121
|
|
||
Deferred tax assets
|
93
|
|
|
27
|
|
||
Total assets
|
$
|
49,058
|
|
|
$
|
15,744
|
|
Liabilities and Stockholders' Equity
|
|||||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
2,229
|
|
|
$
|
1,580
|
|
Accrued expenses
|
1,231
|
|
|
201
|
|
||
Structured payables
|
432
|
|
|
—
|
|
||
Short-term borrowings and current portion of long-term obligations
|
1,765
|
|
|
219
|
|
||
Current portion of capital lease and financing obligations
|
25
|
|
|
6
|
|
||
Income taxes payable
|
11
|
|
|
3
|
|
||
Other current liabilities
|
274
|
|
|
9
|
|
||
Total current liabilities
|
5,967
|
|
|
2,018
|
|
||
Long-term obligations
|
14,275
|
|
|
3,064
|
|
||
Long-term obligations, related party
|
—
|
|
|
1,815
|
|
||
Capital lease and financing obligations, less current
|
305
|
|
|
97
|
|
||
Deferred tax liabilities
|
5,974
|
|
|
1,031
|
|
||
Other non-current liabilities
|
244
|
|
|
56
|
|
||
Total liabilities
|
26,765
|
|
|
8,081
|
|
||
Commitments and contingencies
|
|
|
|
||||
Employee redeemable non-controlling interest and mezzanine equity awards
|
—
|
|
|
265
|
|
||
Stockholders' equity:
|
|
|
|
||||
Preferred stock, $0.01 par value, 15,000,000 shares authorized, no shares issued
|
—
|
|
|
—
|
|
||
Common stock, $0.01 par value, 2,000,000,000 and 800,000,000 shares authorized, 1,389,090,915 and 790,478,141 shares issued and outstanding as of September 30, 2018 and December 31, 2017, respectively
|
14
|
|
|
8
|
|
||
Additional paid-in capital
|
21,020
|
|
|
6,377
|
|
||
Retained earnings
|
1,122
|
|
|
914
|
|
||
Accumulated other comprehensive income
|
137
|
|
|
99
|
|
||
Total stockholders' equity
|
22,293
|
|
|
7,398
|
|
||
Total liabilities and stockholders' equity
|
$
|
49,058
|
|
|
$
|
15,744
|
|
|
First Nine Months
|
||||||
(in millions)
|
2018
|
|
2017
|
||||
Operating activities:
|
|
|
|
||||
Net income
|
$
|
323
|
|
|
$
|
238
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Depreciation expense
|
150
|
|
|
109
|
|
||
Amortization expense
|
144
|
|
|
85
|
|
||
Provision for sales returns
|
38
|
|
|
38
|
|
||
Deferred income taxes
|
(117
|
)
|
|
16
|
|
||
Deferred compensation
|
21
|
|
|
36
|
|
||
Loss on early extinguishment of debt
|
13
|
|
|
55
|
|
||
Gain on step acquisition of unconsolidated subsidiaries
|
(6
|
)
|
|
—
|
|
||
Unrealized gain or loss on foreign currency
|
7
|
|
|
11
|
|
||
Unrealized gain or loss on derivatives
|
(6
|
)
|
|
35
|
|
||
Other, net
|
33
|
|
|
41
|
|
||
Changes in assets and liabilities, net of effects of acquisition:
|
|
|
|
||||
Trade accounts receivable
|
48
|
|
|
(9
|
)
|
||
Inventories
|
91
|
|
|
(39
|
)
|
||
Income taxes receivable and payables, net
|
34
|
|
|
(84
|
)
|
||
Other current and non current assets
|
(108
|
)
|
|
(13
|
)
|
||
Accounts payable and accrued expenses
|
391
|
|
|
796
|
|
||
Other current and non current liabilities
|
7
|
|
|
6
|
|
||
Net change in operating assets and liabilities
|
463
|
|
|
657
|
|
||
Net cash provided by operating activities
|
1,063
|
|
|
1,321
|
|
||
Investing activities:
|
|
|
|
||||
Acquisitions of business
|
(19,124
|
)
|
|
—
|
|
||
Cash acquired in acquisitions
|
150
|
|
|
—
|
|
||
Issuance of related party note receivable
|
(6
|
)
|
|
(6
|
)
|
||
Investments in unconsolidated subsidiaries
|
(23
|
)
|
|
250
|
|
||
Proceeds from capital distributions from investments in unconsolidated subsidiaries
|
36
|
|
|
—
|
|
||
Purchases of property, plant and equipment
|
(104
|
)
|
|
(45
|
)
|
||
Other, net
|
1
|
|
|
2
|
|
||
Net cash (used in) provided by investing activities
|
(19,070
|
)
|
|
201
|
|
||
Financing activities:
|
|
|
|
||||
Proceeds from issuance of common stock private placement
|
9,000
|
|
|
—
|
|
||
Proceeds from unsecured credit facility
|
1,900
|
|
|
—
|
|
||
Proceeds from senior unsecured notes
|
8,000
|
|
|
—
|
|
||
Proceeds from term loan
|
2,700
|
|
|
1,200
|
|
||
Net issuance of Commercial Paper
|
1,386
|
|
|
—
|
|
||
Proceeds from structured payables
|
432
|
|
|
—
|
|
||
Repayment of unsecured credit facility
|
(1,900
|
)
|
|
—
|
|
||
Net repayment on line of credit
|
—
|
|
|
(200
|
)
|
||
Repayment of term loan
|
(3,363
|
)
|
|
(2,144
|
)
|
||
Payments on capital leases
|
(20
|
)
|
|
(14
|
)
|
||
Deferred financing charges paid
|
(49
|
)
|
|
(5
|
)
|
||
Proceeds from stock options exercised
|
3
|
|
|
—
|
|
||
Cash contributions (distributions) from (to) redeemable NCI shareholders
|
19
|
|
|
(1
|
)
|
||
Cash dividends paid
|
(23
|
)
|
|
(46
|
)
|
||
Cross currency swap
|
—
|
|
|
(78
|
)
|
||
Other, net
|
(1
|
)
|
|
—
|
|
||
Net cash provided by (used in) financing activities
|
18,084
|
|
|
(1,288
|
)
|
||
Cash, cash equivalents, restricted cash and restricted cash equivalents — net change from:
|
|
|
|
||||
Operating, investing and financing activities
|
77
|
|
|
234
|
|
||
Effect of exchange rate changes on cash, cash equivalents, restricted cash and restricted cash equivalents
|
(50
|
)
|
|
18
|
|
||
Cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of period
|
95
|
|
|
97
|
|
||
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period
|
$
|
122
|
|
|
$
|
349
|
|
|
Common Stock Issued
|
|
Additional
Paid-In Capital
|
|
Retained Earnings
|
|
Accumulated Other Comprehensive Income
|
|
Total
Stockholders' Equity
|
|||||||||||||
(in millions, except per share data)
|
Shares
|
|
Amount
|
|
|
|
|
|||||||||||||||
Balance as of January 1, 2018
|
790.5
|
|
|
$
|
8
|
|
|
$
|
6,377
|
|
|
$
|
914
|
|
|
$
|
99
|
|
|
$
|
7,398
|
|
Adoption of new accounting standards
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
|||||
Net income attributable to KDP
|
—
|
|
|
—
|
|
|
—
|
|
|
320
|
|
|
—
|
|
|
320
|
|
|||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
38
|
|
|
38
|
|
|||||
Issuance of common stock
|
407.0
|
|
|
4
|
|
|
8,996
|
|
|
—
|
|
|
—
|
|
|
9,000
|
|
|||||
Acquisition of Dr Pepper Snapple Group, Inc.
|
182.5
|
|
|
2
|
|
|
3,640
|
|
|
|
|
|
|
3,642
|
|
|||||||
Conversion of subsidiary shares
|
7.9
|
|
|
—
|
|
|
172
|
|
|
—
|
|
|
—
|
|
|
172
|
|
|||||
Capitalization of loans with related parties
|
—
|
|
|
—
|
|
|
1,815
|
|
|
—
|
|
|
—
|
|
|
1,815
|
|
|||||
Reclassification of historical Maple Parent Corporation employee redeemable non-controlling interest and mezzanine equity awards
|
—
|
|
|
—
|
|
|
9
|
|
|
123
|
|
|
—
|
|
|
132
|
|
|||||
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(231
|
)
|
|
—
|
|
|
(231
|
)
|
|||||
Shares issued under employee stock-based compensation plans and other
|
1.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
11
|
|
|||||
Balance as of September 30, 2018
|
1,389.1
|
|
|
$
|
14
|
|
|
$
|
21,020
|
|
|
$
|
1,122
|
|
|
$
|
137
|
|
|
$
|
22,293
|
|
•
|
The
Company
reclassified
$58 million
and
$174 million
for the
third quarter and first nine months of 2017
, respectively, of transportation and warehouse costs associated with the distribution of finished goods to our customers to selling, general and administrative ("SG&A") expenses, which were previously presented as a separate line within the same section of the unaudited Condensed Consolidated Statements of Income.
|
•
|
The
Company
reclassified
$15 million
and
$45 million
for the
third quarter and first nine months of 2017
, respectively, of restructuring costs to SG&A expenses, which were previously presented as separate lines within the same section of the unaudited Condensed Consolidated Statements of Income.
|
•
|
The
Company
reclassified
$10 million
and
$21 million
for the
third quarter and first nine months of 2017
, respectively, of gains and losses, net associated with foreign currency to other (income) expense, net, which were previously presented as a separate line within the same section of the unaudited Condensed Consolidated Statements of Income.
|
•
|
The
Company
reclassified
$45 million
as of
December 31, 2017
of income taxes receivable to prepaids and other current assets, which were previously presented as a separate line within the unaudited Condensed Consolidated Balance Sheets.
|
•
|
The
Company
reclassified
$3 million
as of
December 31, 2017
of deferred revenue to other current liabilities, which were previously presented as a separate line within the unaudited Condensed Consolidated Balance Sheets.
|
•
|
The
Company
reclassified unrealized and realized gains and losses associated with derivative instruments within the same financial statement caption that the risk the derivative instrument is meant to mitigate is recorded, as provided in the table below:
|
|
|
|
|
|
Third Quarter
|
|
First Nine Months
|
||||
(in millions)
|
Prior Presentation
|
|
Revised Presentation
|
|
2017
|
|
2017
|
||||
Commodity contracts
|
(Gain) loss on financial instruments, net
|
|
Cost of sales
|
|
$
|
(7
|
)
|
|
$
|
3
|
|
Interest rate contracts
|
(Gain) loss on financial instruments, net
|
|
Interest expense
|
|
(9
|
)
|
|
16
|
|
||
FX contracts
|
(Gain) loss on financial instruments, net
|
|
Other (income) expense, net
|
|
7
|
|
|
—
|
|
(1)
|
As a result of the
DPS Merger
, all DPS unvested stock option awards, RSUs and PSUs (the "Legacy Stock Awards") vested immediately as a result of the Change in Control (as defined in the terms of each individual award agreement). All Legacy Stock Awards, except for the stock option awards and certain RSUs not yet released to the employee, received the special cash dividend of
$103.75
per share, subject to any withholding of taxes required by law. These amounts were included within the special cash dividend.
|
(2)
|
The fair value of replacement equity awards includes the Company issued replacement stock option awards for DPS stock option awards that were fully vested as of July 9, 2018 but not yet exercised by the employee, the DPS stock option awards that were fully vested as of July 9, 2018 and converted to cash by the employee and certain RSUs not yet released to the employee as a result of certain Internal Revenue Code requirements.
|
•
|
A
$9,000 million
equity investment from JAB.
|
•
|
The issuance by the
Company
of
$8,000 million
of senior unsecured notes under a private offering Rule 144A.
Refer to Note 6 for additional information
.
|
•
|
Proceeds of
$2,700 million
borrowed under the term loan agreement and proceeds of
$1,900 million
borrowed under the revolving credit facility.
Refer to Note 6 for additional information
.
|
•
|
Proceeds of
$124 million
from the Company's structured payables.
|
•
|
The remainder of the total consideration exchanged in the
DPS Merger
was funded by cash on hand.
|
(in millions)
|
|
Fair Value
|
||
Cash and cash equivalents
|
|
$
|
147
|
|
Investments in unconsolidated subsidiaries
(1)
|
|
90
|
|
|
Property, plant and equipment
(2)
|
|
1,549
|
|
|
Other intangible assets
|
|
20,404
|
|
|
Long-term obligations
(3)
|
|
(4,049
|
)
|
|
Capital lease and financing obligations
|
|
(214
|
)
|
|
Acquired assets, net of assumed liabilities
(4)
|
|
107
|
|
|
Deferred tax liabilities, net of deferred tax assets
(5)
|
|
(4,959
|
)
|
|
Goodwill
|
|
9,407
|
|
|
Total consideration exchanged
|
|
22,482
|
|
|
Fair value of replacement equity awards not converted to cash
(6)
|
|
3,643
|
|
|
Acquisition of business
|
|
$
|
18,839
|
|
(1)
|
The
Company
preliminarily valued investments in unconsolidated subsidiaries using a market approach, specifically the guideline public company method.
|
(2)
|
The
Company
preliminarily valued personal property using a combination of the market approach and the cost approach, which is based upon current replacement or reproduction cost of the asset as newly adjusted for any depreciation attributable to physical, functional and economic factors. The
Company
assigned personal property a useful life ranging from
1 year
to
24 years
. We preliminarily valued real property using the cost approach and land using the sales comparison approach. The
Company
assigned real property a useful life between
1 year
and
41 years
.
|
(3)
|
The fair value amounts of long-term obligations (current and long-term) were based on current market rates available to the
Company
.
|
(4)
|
The
Company
used existing carrying values to value trade receivables and payables, as well as certain other current and non-current assets and liabilities, as the
Company
determined that they represented the fair value of those items as of the
Merger Date
. The
Company
preliminarily valued work-in-process ("WIP") and finished goods inventory using a net realizable value approach resulting in a step-up of
$131 million
which was recognized in the cost of goods sold for the third quarter of 2018 as the related inventory was sold during that period. Raw materials were carried at net book value.
|
(5)
|
Net deferred tax liabilities represented the expected future tax consequences of temporary differences between the fair values of the assets acquired and liabilities assumed and their tax bases. The
Company
used a preliminary consolidated tax rate to determine the net deferred tax liabilities. The
Company
will record measurement period adjustments as the
Company
applies the appropriate tax rate for each legal entity within DPS.
|
(6)
|
A portion of DPS' vested options were treated as replacement equity awards for purposes of valuation but were converted to cash as of the Merger Date. As a result, in order to determine the cash paid for the
DPS Merger
, the
Company
reduced the fair value of the related replacement equity awards originally presented in the total consideration exchanged table above by
$21 million
.
|
(1)
|
The
Company
preliminarily valued the brand portfolio utilizing the multi-period excess earnings method, a form of the income approach.
|
(2)
|
The
Company
preliminarily valued contractual arrangements with bottlers and distributors utilizing the distributor method, a form of the income approach.
|
(3)
|
The
Company
identified two types of customer relationships, retail and food service. We preliminarily valued retail and food service customer relationships utilizing the distributor method, a form of the income approach.
|
(4)
|
The
Company
preliminarily valued favorable leases utilizing the income approach.
|
|
Third Quarter
|
|
First Nine Months
|
||||||||||||
(in millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net sales
|
$
|
2,856
|
|
|
$
|
2,776
|
|
|
$
|
8,207
|
|
|
$
|
7,975
|
|
Net income
|
287
|
|
|
253
|
|
|
838
|
|
|
364
|
|
(in millions)
|
|
Fair Value
|
||
Cash and cash equivalents
|
|
$
|
3
|
|
Other intangible assets
|
|
240
|
|
|
Assumed liabilities, net of acquired assets
(1)
|
|
(28
|
)
|
|
Goodwill
|
|
89
|
|
|
Total consideration exchanged
|
|
304
|
|
|
Company's previous ownership interest
|
|
22
|
|
|
Less: Holdback placed in Escrow
|
|
15
|
|
|
Acquisition of business
|
|
$
|
267
|
|
(1)
|
The
Company
preliminarily valued WIP and finished goods inventory using a net realizable value approach resulting in a step-up of
$2 million
which was recognized in the cost of goods sold for the third quarter of 2018 as the related inventory was sold during that period. Raw materials were carried at net book value.
|
(1)
|
The
Company
preliminarily valued the brand portfolio utilizing the multi-period excess earnings method, a form of the income approach.
|
(2)
|
The
Company
have identified two types of customer relationships, retail and industrial. We preliminarily valued retail and industrial customer relationships utilizing the distributor method, a form of the income approach.
|
(3)
|
The
Company
preliminarily valued contractual arrangements with bottlers and distributors utilizing the distributor method, a form of the income approach.
|
|
|
Third Quarter
|
|
First Nine Months
|
||||||||||||
(in millions)
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
DPS Merger
|
|
$
|
93
|
|
|
$
|
—
|
|
|
$
|
167
|
|
|
$
|
—
|
|
Big Red Merger
|
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
||||
Core Merger
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
Total transaction expenses incurred
|
|
$
|
96
|
|
|
$
|
—
|
|
|
$
|
170
|
|
|
$
|
—
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|||||
(in millions)
|
|
Ownership Interest
|
|
2018
|
|
2017
|
|||||
BA Sports Nutrition, LLC ("BODYARMOR")
(1)(2)
|
|
15.5
|
%
|
|
$
|
61
|
|
|
$
|
—
|
|
Bedford Systems, LLC ("Bedford")
(3)
|
|
30.0
|
%
|
|
84
|
|
|
95
|
|
||
Core
(1)
|
|
5.1
|
%
|
|
16
|
|
|
—
|
|
||
Force Holdings LLC
|
|
33.3
|
%
|
|
6
|
|
|
—
|
|
||
Lifefuels, Inc.
|
|
26.7
|
%
|
|
20
|
|
|
—
|
|
||
Other
|
|
(various)
|
|
|
6
|
|
|
2
|
|
||
Investments in unconsolidated subsidiaries
|
|
|
|
$
|
193
|
|
|
$
|
97
|
|
(1)
|
The investments in Core and BODYARMOR were acquired as part of the
DPS Merger
on July 9, 2018. Refer to the purchase price allocation above.
|
(2)
|
On August 14, 2018, it was announced that The Coca-Cola Company ("Coca-Cola") took a minority interest in BODYARMOR and would obtain the Company's current distribution rights. On August 19, 2018, the Company received a distribution from BODYARMOR of approximately
$35 million
This distribution reduced the Company's investment by approximately
$11 million
and resulted in a gain of approximately
$24 million
, which was recorded to Other non-operating (income) expense, net in the unaudited Condensed Consolidated Statements of Income. The Company continues to account for its interest in BODYARMOR as an equity method investment at the ownership level prior to the Coca-Cola announcement as an updated ownership interest percentage has not yet been provided to the Company.
|
(3)
|
The investment in Bedford represents a joint venture formed with Anheuser-Busch InBev ("ABI") on March 3, 2017 to develop and launch an in-home alcoholic beverage system. Under the terms of the transaction agreement, the Company contributed its existing Kold assets and liabilities along with all outstanding shares of MDS Holdings p.l.c. (Bevyz) with a net book value of
$357 million
to Bedford in exchange for a
30%
interest. ABI contributed
$250 million
to the investment, which was immediately distributed to
Maple
, in exchange for a
70%
interest.
|
(in millions)
|
Beverage Concentrates
|
|
Packaged Beverages
|
|
Latin America Beverages
|
|
Coffee Systems
|
|
Total
|
||||||||||
For the third quarter of 2018:
|
|
|
|
|
|
|
|
|
|
||||||||||
CSD
(1)
|
$
|
311
|
|
|
$
|
505
|
|
|
$
|
88
|
|
|
$
|
—
|
|
|
$
|
904
|
|
NCB
(1)
|
2
|
|
|
649
|
|
|
35
|
|
|
—
|
|
|
686
|
|
|||||
Pods
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
831
|
|
|
831
|
|
|||||
Appliances
|
—
|
|
|
—
|
|
|
—
|
|
|
171
|
|
|
171
|
|
|||||
Other
|
4
|
|
|
84
|
|
|
1
|
|
|
51
|
|
|
140
|
|
|||||
Net sales
|
$
|
317
|
|
|
$
|
1,238
|
|
|
$
|
124
|
|
|
$
|
1,053
|
|
|
$
|
2,732
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
For the first nine months of 2018:
|
|
|
|
|
|
|
|
|
|
||||||||||
CSD
(1)
|
$
|
311
|
|
|
$
|
505
|
|
|
$
|
88
|
|
|
$
|
—
|
|
|
$
|
904
|
|
NCB
(1)
|
2
|
|
|
649
|
|
|
35
|
|
|
—
|
|
|
686
|
|
|||||
Pods
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
2,387
|
|
|
2,387
|
|
|||||
Appliances
|
—
|
|
|
—
|
|
|
—
|
|
|
403
|
|
|
403
|
|
|||||
Other
|
4
|
|
|
84
|
|
|
1
|
|
|
160
|
|
|
249
|
|
|||||
Net sales
|
$
|
317
|
|
|
$
|
1,238
|
|
|
$
|
124
|
|
|
$
|
2,950
|
|
|
$
|
4,629
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
For the third quarter of 2017
(3)
:
|
|
|
|
|
|
|
|
|
|
||||||||||
CSD
(1)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
NCB
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Pods
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
922
|
|
|
922
|
|
|||||
Appliances
|
—
|
|
|
—
|
|
|
—
|
|
|
165
|
|
|
165
|
|
|||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
53
|
|
|
53
|
|
|||||
Net sales
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,140
|
|
|
$
|
1,140
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
For the first nine months of 2017
(3)
:
|
|
|
|
|
|
|
|
|
|
||||||||||
CSD
(1)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
NCB
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Pods
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
2,496
|
|
|
2,496
|
|
|||||
Appliances
|
—
|
|
|
—
|
|
|
—
|
|
|
407
|
|
|
407
|
|
|||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
153
|
|
|
153
|
|
|||||
Net sales
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,056
|
|
|
$
|
3,056
|
|
(2)
|
Represents net sales from owned brands,
partner brands and private label owners. Net sales for partner brands and private label owners are contractual and long term in nature.
|
(3)
|
Prior period amounts were not adjusted for the adoption of revenue recognition under ASC 606.
|
4
.
|
Goodwill and Other Intangible Assets
|
|
Beverage Concentrates
|
|
Packaged Beverages
|
|
Latin America Beverages
|
|
Coffee Systems
|
|
Unallocated
(2)
|
|
Total
|
||||||||||||
Balance as of December 31, 2017
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,819
|
|
|
$
|
—
|
|
|
$
|
9,819
|
|
Foreign currency translation
|
1
|
|
|
—
|
|
|
7
|
|
|
(32
|
)
|
|
—
|
|
|
(24
|
)
|
||||||
Acquisitions
(1)
|
970
|
|
|
3,452
|
|
|
350
|
|
|
—
|
|
|
4,724
|
|
|
9,496
|
|
||||||
Balance as of September 30, 2018
|
$
|
971
|
|
|
$
|
3,452
|
|
|
$
|
357
|
|
|
$
|
9,787
|
|
|
$
|
4,724
|
|
|
$
|
19,291
|
|
(1)
|
Acquisition activity during the first nine months of 2018 represents the goodwill recorded as a result of the
DPS Merger
and the Big Red Merger.
Refer to Note 2 for additional information
.
|
(2)
|
Amounts recorded primarily for deferred tax liabilities in the preliminary purchase price allocations are recorded using a preliminary consolidated tax rate to determine the deferred tax liabilities. The
Company
will record measurement period adjustments as the
Company
applies the appropriate tax rate for each legal entity within DPS, which will enable the
Company
to allocate this goodwill to the applicable segment within the measurement period.
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
Brands
(1)
|
|
$
|
20,163
|
|
|
$
|
—
|
|
Contractual arrangements
(2)
|
|
120
|
|
|
—
|
|
||
Trade Names
|
|
2,479
|
|
|
2,479
|
|
||
Total
|
|
$
|
22,762
|
|
|
$
|
2,479
|
|
(1)
|
The Company recorded
$19,893 million
and
$220 million
of indefinite-lived brand assets as a result of the
DPS Merger
and the Big Red Merger, respectively.
Refer to Note 2 for additional information
. The remaining change during the period was due to foreign currency translation.
|
(2)
|
The
Company
recorded
$120 million
of indefinite-lived contractual arrangements with certain bottlers and distributors as a result of the
DPS Merger
.
Refer to Note 2 for additional information
.
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
(in millions)
|
Gross Amount
|
|
Accumulated Amortization
|
|
Net Amount
|
|
Gross Amount
|
|
Accumulated Amortization
|
|
Net Amount
|
||||||||||||
Acquired technology
|
$
|
1,146
|
|
|
$
|
(164
|
)
|
|
$
|
982
|
|
|
$
|
1,146
|
|
|
$
|
(109
|
)
|
|
$
|
1,037
|
|
Customer relationships
(1)(2)
|
632
|
|
|
(59
|
)
|
|
573
|
|
|
247
|
|
|
(41
|
)
|
|
206
|
|
||||||
Trade names
|
128
|
|
|
(36
|
)
|
|
92
|
|
|
129
|
|
|
(24
|
)
|
|
105
|
|
||||||
Favorable leases, net
(1)
|
13
|
|
|
(2
|
)
|
|
11
|
|
|
8
|
|
|
(2
|
)
|
|
6
|
|
||||||
Brands
(2)
|
9
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Contractual arrangements
(2)
|
7
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||||
Total
|
$
|
1,935
|
|
|
$
|
(261
|
)
|
|
$
|
1,674
|
|
|
$
|
1,531
|
|
|
$
|
(176
|
)
|
|
$
|
1,355
|
|
(1)
|
As a result of the
DPS Merger
, the
Company
recorded definite-lived customer relationships of
$386 million
and definite-lived net favorable leases of
$5 million
.
Refer to Note 2 for additional information
.
|
(2)
|
As a result of the Big Red Merger, the
Company
recorded definite-lived brands of
$9 million
, definite-lived customer relationships of
$4 million
and definite-lived contractual arrangements of
$7 million
.
Refer to Note 2 for additional information
.
|
|
Third Quarter
|
|
First Nine Months
|
||||||||||||
(in millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Amortization expense for intangible assets with definite lives
|
$
|
31
|
|
|
$
|
24
|
|
|
$
|
90
|
|
|
$
|
72
|
|
|
Remainder of 2018
|
|
For the Years Ending December 31,
|
||||||||||||||||
(in millions)
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|||||||||||
Expected amortization expense for intangible assets with definite lives
|
$
|
32
|
|
|
$
|
130
|
|
|
$
|
130
|
|
|
$
|
130
|
|
|
$
|
126
|
|
|
Third Quarter
|
|
First Nine Months
|
||||||||||||||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||||||||||||
(in millions)
|
Dollar
|
|
Percent
|
|
Dollar
|
|
Percent
|
|
Dollar
|
|
Percent
|
|
Dollar
|
|
Percent
|
||||||||||||
Statutory federal income tax
(1)
|
$
|
48
|
|
|
24.5
|
%
|
|
$
|
57
|
|
|
35.0
|
%
|
|
$
|
106
|
|
|
24.5
|
%
|
|
$
|
119
|
|
|
35.0
|
%
|
State income taxes, net
|
15
|
|
|
7.7
|
%
|
|
4
|
|
|
2.5
|
%
|
|
26
|
|
|
6.0
|
%
|
|
10
|
|
|
2.9
|
%
|
||||
Deferred tax revaluation
(2)
|
(41
|
)
|
|
(21.1
|
)%
|
|
(6
|
)
|
|
(3.7
|
)%
|
|
(41
|
)
|
|
(9.5
|
)%
|
|
(6
|
)
|
|
(1.8
|
)%
|
||||
U.S. federal domestic manufacturing benefit
(3)
|
(5
|
)
|
|
(2.6
|
)%
|
|
(8
|
)
|
|
(4.9
|
)%
|
|
(12
|
)
|
|
(2.8
|
)%
|
|
(13
|
)
|
|
(3.8
|
)%
|
||||
Impact of non-U.S. operations
|
4
|
|
|
2.1
|
%
|
|
11
|
|
|
6.7
|
%
|
|
8
|
|
|
1.8
|
%
|
|
4
|
|
|
1.2
|
%
|
||||
Tax reform
(4)
|
3
|
|
|
1.5
|
%
|
|
—
|
|
|
—
|
%
|
|
(4
|
)
|
|
(0.9
|
)%
|
|
—
|
|
|
—
|
%
|
||||
U.S. taxation of foreign earnings
(5)
|
5
|
|
|
2.6
|
%
|
|
(29
|
)
|
|
(17.8
|
)%
|
|
5
|
|
|
1.2
|
%
|
|
(28
|
)
|
|
(8.2
|
)%
|
||||
Valuation allowance
(5)
|
15
|
|
|
7.7
|
%
|
|
20
|
|
|
12.3
|
%
|
|
15
|
|
|
3.5
|
%
|
|
20
|
|
|
5.9
|
%
|
||||
Transaction costs
|
3
|
|
|
1.5
|
%
|
|
—
|
|
|
—
|
%
|
|
13
|
|
|
3.0
|
%
|
|
—
|
|
|
—
|
%
|
||||
Other
|
(1
|
)
|
|
(0.2
|
)%
|
|
(3
|
)
|
|
(1.9
|
)%
|
|
(6
|
)
|
|
(1.4
|
)%
|
|
(4
|
)
|
|
(1.2
|
)%
|
||||
Total income tax provision
|
$
|
46
|
|
|
23.7
|
%
|
|
$
|
46
|
|
|
28.2
|
%
|
|
$
|
110
|
|
|
25.4
|
%
|
|
$
|
102
|
|
|
30.0
|
%
|
(1)
|
The TCJA reduced the U.S. federal statutory tax rate from 35% to 21%. Guidance under the TCJA for non-calendar year tax filers resulted in a
24.5%
federal statutory rate for companies with a September tax year-end.
|
(3)
|
The TCJA repealed the domestic manufacturing deduction. Guidance under the TCJA for non-calendar year filers resulted in the domestic manufacturing deduction being claimed through September 2018. The period ended September 2018 is the final tax year that the Company can claim the benefit.
|
(4)
|
Net deferred tax assets were revalued from the
24.5%
federal tax rate to 21%. Additionally, for the first nine months of 2018, the Company reduced its liability for the one-time transition tax on earnings of certain foreign subsidiaries.
|
(5)
|
In 2017, foreign dividends were paid that generated excess foreign tax credits and a corresponding deferred tax asset, which resulted in an income tax benefit; however, a valuation allowance was applied to approximately
50%
of the deferred tax asset related to the excess foreign tax credits. In 2018, the Company recorded a
$17 million
valuation allowance against the remaining deferred tax asset related to the excess foreign tax credits as a result of the
DPS Merger
.
|
(in millions)
|
September 30, 2018
|
|
December 31, 2017
|
||||
Senior unsecured notes
|
$
|
12,011
|
|
|
$
|
—
|
|
Revolving credit facilities
|
—
|
|
|
—
|
|
||
Term loans
|
2,643
|
|
|
3,283
|
|
||
Term loans - related party
|
—
|
|
|
1,815
|
|
||
Subtotal
|
14,654
|
|
|
5,098
|
|
||
Less - current portion
|
(379
|
)
|
|
(219
|
)
|
||
Long-term obligations
|
$
|
14,275
|
|
|
$
|
4,879
|
|
|
Fair Value Hierarchy Level
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||
(in millions)
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
|||||||||
Commercial paper
|
1
|
|
$
|
1,386
|
|
|
$
|
1,386
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Current portion of long-term obligations:
|
|
|
|
|
|
|
|
|
|
||||||||
Senior unsecured notes
|
2
|
|
250
|
|
|
250
|
|
|
—
|
|
|
—
|
|
||||
Term loans
|
2
|
|
129
|
|
|
129
|
|
|
219
|
|
|
219
|
|
||||
Short-term borrowings and current portion of long-term obligations
|
|
|
$
|
1,765
|
|
|
$
|
1,765
|
|
|
$
|
219
|
|
|
$
|
219
|
|
(in millions)
|
|
|
|
|
|
Fair Value Hierarchy Level
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||
Issuance
|
|
Maturity Date
|
|
Rate
|
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
|||||||||
2019 Notes
(1)
|
|
January 15, 2019
|
|
2.600%
|
|
2
|
|
$
|
250
|
|
|
$
|
250
|
|
|
$
|
—
|
|
|
$
|
—
|
|
2020 Notes
(1)
|
|
January 15, 2020
|
|
2.000%
|
|
2
|
|
250
|
|
|
245
|
|
|
—
|
|
|
—
|
|
||||
2021-A Notes
(1)
|
|
November 15, 2021
|
|
3.200%
|
|
2
|
|
250
|
|
|
245
|
|
|
—
|
|
|
—
|
|
||||
2021-B Notes
(1)
|
|
November 15, 2021
|
|
2.530%
|
|
2
|
|
250
|
|
|
240
|
|
|
—
|
|
|
—
|
|
||||
2022 Notes
(1)
|
|
November 15, 2022
|
|
2.700%
|
|
2
|
|
250
|
|
|
236
|
|
|
—
|
|
|
—
|
|
||||
2023 Notes
(1)
|
|
December 15, 2023
|
|
3.130%
|
|
2
|
|
500
|
|
|
477
|
|
|
—
|
|
|
—
|
|
||||
2025 Notes
(1)
|
|
November 15, 2025
|
|
3.400%
|
|
2
|
|
500
|
|
|
470
|
|
|
—
|
|
|
—
|
|
||||
2026 Notes
(1)
|
|
September 15, 2026
|
|
2.550%
|
|
2
|
|
400
|
|
|
350
|
|
|
—
|
|
|
—
|
|
||||
2027 Notes
(1)
|
|
June 15, 2027
|
|
3.430%
|
|
2
|
|
500
|
|
|
462
|
|
|
—
|
|
|
—
|
|
||||
2038 Notes
(1)
|
|
May 1, 2038
|
|
7.450%
|
|
2
|
|
125
|
|
|
157
|
|
|
—
|
|
|
—
|
|
||||
2045 Notes
(1)
|
|
November 15, 2045
|
|
4.500%
|
|
2
|
|
550
|
|
|
511
|
|
|
—
|
|
|
—
|
|
||||
2046 Notes
(1)
|
|
December 15, 2046
|
|
4.420%
|
|
2
|
|
400
|
|
|
366
|
|
|
—
|
|
|
—
|
|
||||
2021 Merger Notes
(2)
|
|
May 25, 2021
|
|
3.551%
|
|
2
|
|
1,750
|
|
|
1,744
|
|
|
—
|
|
|
—
|
|
||||
2023 Merger Notes
(2)
|
|
May 25, 2023
|
|
4.057%
|
|
2
|
|
2,000
|
|
|
1,992
|
|
|
—
|
|
|
—
|
|
||||
2025 Merger Notes
(2)
|
|
May 25, 2025
|
|
4.417%
|
|
2
|
|
1,000
|
|
|
1,003
|
|
|
—
|
|
|
—
|
|
||||
2028 Merger Notes
(2)
|
|
May 25, 2028
|
|
4.597%
|
|
2
|
|
2,000
|
|
|
2,013
|
|
|
—
|
|
|
—
|
|
||||
2038 Merger Notes
(2)
|
|
May 25, 2038
|
|
4.985%
|
|
2
|
|
500
|
|
|
506
|
|
|
—
|
|
|
—
|
|
||||
2048 Merger Notes
(2)
|
|
May 25, 2048
|
|
5.085%
|
|
2
|
|
750
|
|
|
763
|
|
|
—
|
|
|
—
|
|
||||
Principal amount
|
|
|
|
|
|
|
|
$
|
12,225
|
|
|
$
|
12,030
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Unamortized debt issuance costs and fair value adjustment for the DPS Merger
|
|
|
|
(214
|
)
|
|
|
|
—
|
|
|
|
||||||||||
Carrying amount
|
|
|
|
|
|
|
|
$
|
12,011
|
|
|
|
|
$
|
—
|
|
|
|
(1)
|
As a result of the
DPS Merger
, the
Company
assumed the liabilities of
DPS
existing senior unsecured notes.
|
(2)
|
On May 25, 2018, the
Company
issued
$8,000 million
of senior unsecured notes, consisting of
six
different tranches (the "
DPS Merger Notes
") in a private offering under Rule 144A under the Securities Act of 1933, as amended. The
DPS Merger Notes
were issued at par and had debt issuance costs related to the issuance of approximately
$46 million
.
|
(in millions)
|
|
|
|
Fair Value Hierarchy Level
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||
Issuance
|
|
Maturity Date
|
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
|||||||||
KDP Term Loan
|
|
February 2023
|
|
2
|
|
$
|
2,666
|
|
|
$
|
2,666
|
|
|
$
|
—
|
|
|
$
|
—
|
|
KDP Revolver
|
|
February 2023
|
|
2
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Term Loan A
|
|
|
|
2
|
|
—
|
|
|
—
|
|
|
3,329
|
|
|
3,329
|
|
||||
Principal amount
|
|
|
|
|
|
$
|
2,666
|
|
|
$
|
2,666
|
|
|
$
|
3,329
|
|
|
$
|
3,329
|
|
Unamortized discounts and debt issuance costs
|
|
|
(23
|
)
|
|
|
|
(46
|
)
|
|
|
|||||||||
Carrying amount
|
|
|
|
|
|
$
|
2,643
|
|
|
|
|
$
|
3,283
|
|
|
|
•
|
A new term loan agreement among the
Company
, the lenders party thereto (the "
Term Lenders
"), the other financial institutions party thereto and JP Morgan Chase Bank, N/A. ("
JP Morgan
"), as administrative agent (the "
KDP Term Loan Agreement
"), pursuant to which the
Term Lenders
have committed to provide
$2,700 million
of a senior unsecured term loan facility (the "
KDP Term Loan
") for the purposes of funding the
DPS Merger
and fees and expenses related to the
DPS Merger
; and
|
•
|
A new credit agreement among the
Company
, the lenders party thereto (the "
Revolving Lenders
"), the other financial institutions party thereto and
JP Morgan
, as administrative agent (the "
KDP Credit Agreement
” and, together with the
KDP Term Loan Agreement
, the “
KDP Credit Agreements
”), pursuant to which the
Revolving Lenders
have committed to provide
$2,400 million
of a revolving credit facility (the "
KDP Revolver
"), for the purpose of funding (i) the
DPS Merger
, (ii) fees and expenses related to the
DPS Merger
, (iii) repayment of the
Company
's previous revolving credit facility (as discussed below) and (iv) general corporate needs.
|
(in millions)
|
Amount Utilized
|
|
Balances Available
|
||||
KDP Revolver
(1)
|
$
|
—
|
|
|
$
|
2,395
|
|
Letters of credit
|
5
|
|
|
195
|
|
(in millions)
|
|
|
|
|
|
Fair Value Hierarchy Level
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||
Issuance
|
|
Maturity Date
|
|
Rate
|
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
(2)
|
|||||||||
Term Loan Maple B.V.
(1)
|
|
February 27, 2023
|
|
5.50%
|
|
2
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,375
|
|
|
$
|
1,375
|
|
Term Loan Mondelez
(1)
|
|
February 27, 2023
|
|
5.50%
|
|
2
|
|
—
|
|
|
—
|
|
|
440
|
|
|
440
|
|
||||
Principal amount
|
|
|
|
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,815
|
|
|
$
|
1,815
|
|
(1)
|
As a result of the
DPS Merger
, the
Company
converted certain related party term loans into equity, as shown in the
unaudited Condensed Consolidated
Statement of Changes in Stockholders' Equity.
|
(2)
|
The term loans with related parties occurred as an arms length transaction and were applied a relative interest rate consistent with the current industry and market. As such, the carrying value approximates fair value as of
December 31, 2017
.
|
(in millions)
|
Fair Value Hierarchy Level
|
|
Balance Sheet Location
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
Assets:
|
|
|
|
|
|
|
|
||||
Interest rate contracts
|
2
|
|
Prepaid expenses and other current assets
|
|
$
|
2
|
|
|
$
|
—
|
|
FX forward contracts
|
2
|
|
Prepaid expenses and other current assets
|
|
1
|
|
|
—
|
|
||
Commodity contracts
|
2
|
|
Prepaid expenses and other current assets
|
|
25
|
|
|
—
|
|
||
Interest rate contracts
|
2
|
|
Other non-current assets
|
|
123
|
|
|
87
|
|
||
FX forward contracts
|
2
|
|
Other non-current assets
|
|
2
|
|
|
—
|
|
||
Commodity contracts
|
2
|
|
Other non-current assets
|
|
15
|
|
|
—
|
|
||
|
|
|
|
|
|
|
|
|
|||
Liabilities:
|
|
|
|
|
|
|
|
||||
Interest rate contracts
|
2
|
|
Other current liabilities
|
|
$
|
7
|
|
|
$
|
—
|
|
FX forward contracts
|
2
|
|
Other current liabilities
|
|
—
|
|
|
5
|
|
||
Commodity contracts
(1)
|
2
|
|
Other current liabilities
|
|
20
|
|
|
1
|
|
||
Interest rate contracts
|
2
|
|
Other non-current liabilities
|
|
19
|
|
|
—
|
|
||
FX forward contracts
|
2
|
|
Other non-current liabilities
|
|
—
|
|
|
—
|
|
||
Commodity contracts
|
2
|
|
Other non-current liabilities
|
|
10
|
|
|
—
|
|
||
|
|
|
|
|
|
|
|
(1)
|
A portion of the Company's derivative instruments are subject to a master netting arrangement under which either party may offset amounts if the payment amounts are for the same transaction and in the same currency. By election, parties may agree to net other transactions. In addition, the arrangements provide for the net settlement of all contracts through a single payment in a single currency in the event of default or termination of the contract. The Company's policy is to net all derivative assets and liabilities in the accompanying unaudited Condensed Consolidated Balance Sheets when allowable by U.S. GAAP.
|
(in millions)
|
|
Amount of (Gain) Loss
Recognized in Income
|
|
Location of (Gain) Loss
Recognized in Income
|
||
For the third quarter of 2018:
|
|
|
|
|
||
Commodity contracts
|
|
$
|
31
|
|
|
Cost of sales
|
Commodity contracts
|
|
(6
|
)
|
|
SG&A expenses
|
|
Interest rate contracts
|
|
3
|
|
|
Interest expense
|
|
FX forward contracts
|
|
5
|
|
|
Other (income) expense, net
|
|
Total
|
|
$
|
33
|
|
|
|
|
|
|
|
|
||
For the first nine months of 2018:
|
|
|
|
|
||
Commodity contracts
|
|
$
|
35
|
|
|
Cost of sales
|
Commodity contracts
|
|
(6
|
)
|
|
SG&A expenses
|
|
Interest rate contracts
|
|
(27
|
)
|
|
Interest expense
|
|
FX forward contracts
|
|
(9
|
)
|
|
Other (income) expense, net
|
|
Total
|
|
$
|
(7
|
)
|
|
|
|
|
|
|
|
||
For the third quarter of 2017:
|
|
|
|
|
||
Commodity contracts
|
|
$
|
(7
|
)
|
|
Cost of sales
|
Interest rate contracts
|
|
(9
|
)
|
|
Interest expense
|
|
FX forward contracts
|
|
7
|
|
|
Other (income) expense, net
|
|
Total
|
|
$
|
(9
|
)
|
|
|
|
|
|
|
|
||
For the first nine months of 2017:
|
|
|
|
|
||
Commodity contracts
|
|
$
|
3
|
|
|
Cost of sales
|
Interest rate contracts
|
|
16
|
|
|
Interest expense
|
|
FX forward contracts
|
|
—
|
|
|
Other (income) expense, net
|
|
Total
|
|
$
|
19
|
|
|
|
|
Third Quarter
|
|
First Nine Months
|
||||||||||||
(in millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Total stock-based compensation expense
|
$
|
8
|
|
|
$
|
14
|
|
|
$
|
26
|
|
|
$
|
36
|
|
Income tax benefit recognized in the Statements of Income
|
(2
|
)
|
|
(4
|
)
|
|
(5
|
)
|
|
(12
|
)
|
||||
Stock-based compensation expense, net of tax
|
$
|
6
|
|
|
$
|
10
|
|
|
$
|
21
|
|
|
$
|
24
|
|
(1)
|
RSUs have been converted from Maple Parent Corporation RSUs to
Company
RSUs using the conversion ratio established as part of the
DPS Merger
.
|
|
Stock Options
|
|
Weighted Average Grant Date Fair Value
|
|
Weighted Average Remaining Contractual Term (Years)
|
|
Aggregate Intrinsic Value (in millions)
|
||||||
Outstanding as of January 1, 2018
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
Granted
|
1,319,014
|
|
|
11.92
|
|
|
—
|
|
|
|
|||
Exercised
|
(235,339
|
)
|
|
11.70
|
|
|
—
|
|
|
3
|
|
||
Outstanding as of September 30, 2018
|
1,083,675
|
|
|
11.97
|
|
|
6.8
|
|
|
12
|
|
||
Exercisable as of September 30, 2018
|
1,083,675
|
|
|
11.97
|
|
|
6.8
|
|
|
12
|
|
|
Third Quarter
|
|
First Nine Months
|
||||||||||||
(in millions, except per share data)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Basic EPS:
|
|
|
|
|
|
|
|
||||||||
Net income attributable to KDP
|
$
|
148
|
|
|
$
|
116
|
|
|
$
|
320
|
|
|
$
|
235
|
|
Weighted average common shares outstanding
|
1,361.8
|
|
|
790.5
|
|
|
983.0
|
|
|
790.5
|
|
||||
Earnings per common share — basic
|
$
|
0.11
|
|
|
$
|
0.15
|
|
|
$
|
0.33
|
|
|
$
|
0.30
|
|
Diluted EPS:
|
|
|
|
|
|
|
|
||||||||
Net income attributable to KDP
|
$
|
148
|
|
|
$
|
116
|
|
|
$
|
320
|
|
|
$
|
235
|
|
Impact of dilutive securities in Maple Parent Corporation
|
—
|
|
|
2
|
|
|
—
|
|
|
3
|
|
||||
Total
|
$
|
148
|
|
|
$
|
114
|
|
|
$
|
320
|
|
|
$
|
232
|
|
Weighted average common shares outstanding
|
1,361.8
|
|
|
790.5
|
|
|
983.0
|
|
|
790.5
|
|
||||
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
Stock options
|
0.9
|
|
|
—
|
|
|
0.6
|
|
|
—
|
|
||||
RSUs
|
10.9
|
|
|
—
|
|
|
10.5
|
|
|
—
|
|
||||
Weighted average common shares outstanding and common stock equivalents
|
1,373.6
|
|
|
790.5
|
|
|
994.1
|
|
|
790.5
|
|
||||
Earnings per common share — diluted
|
$
|
0.11
|
|
|
$
|
0.14
|
|
|
$
|
0.32
|
|
|
$
|
0.29
|
|
|
|
|
|
|
|
|
|
||||||||
Anti-dilutive shares excluded from the diluted weighted average shares outstanding calculation
|
0.8
|
|
|
—
|
|
|
0.3
|
|
|
—
|
|
(in millions)
|
|
Accumulated Other Comprehensive Income
|
||
Balance as of July 1, 2018
|
|
$
|
59
|
|
OCI before reclassifications
|
|
78
|
|
|
Amounts reclassified from accumulated other comprehensive income
|
|
—
|
|
|
Net current period other comprehensive income
|
|
78
|
|
|
Balance as of September 30, 2018
|
|
$
|
137
|
|
|
|
|
||
Balance as of January 1, 2018
|
|
$
|
99
|
|
OCI before reclassifications
|
|
38
|
|
|
Amounts reclassified from accumulated other comprehensive income
|
|
—
|
|
|
Net current period other comprehensive income
|
|
38
|
|
|
Balance as of September 30, 2018
|
|
$
|
137
|
|
|
September 30,
|
|
December 31,
|
||||
(in millions)
|
2018
|
|
2017
|
||||
Raw materials
|
$
|
186
|
|
|
$
|
121
|
|
Work in process
|
7
|
|
|
1
|
|
||
Finished goods
|
527
|
|
|
262
|
|
||
Inventories
|
$
|
720
|
|
|
$
|
384
|
|
|
September 30,
|
|
December 31,
|
||||
(in millions)
|
2018
|
|
2017
|
||||
Prepaid expenses and other current assets:
|
|
|
|
||||
Other receivables
|
$
|
100
|
|
|
$
|
7
|
|
Customer incentive programs
|
44
|
|
|
—
|
|
||
Derivative instruments
|
28
|
|
|
—
|
|
||
Prepaid marketing
|
44
|
|
|
9
|
|
||
Spare parts
|
42
|
|
|
10
|
|
||
Other
|
99
|
|
|
68
|
|
||
Total prepaid expenses and other current assets
|
$
|
357
|
|
|
$
|
94
|
|
Other non-current assets:
|
|
|
|
||||
Customer incentive programs
|
$
|
11
|
|
|
$
|
—
|
|
Marketable securities - trading
(1)
|
54
|
|
|
—
|
|
||
Derivative instruments
|
140
|
|
|
87
|
|
||
Equity securities without readily determinable fair values
|
1
|
|
|
6
|
|
||
Non-current restricted cash and restricted cash equivalents
|
10
|
|
|
—
|
|
||
Related party notes receivable
(2)
|
12
|
|
|
6
|
|
||
Other
|
87
|
|
|
22
|
|
||
Total other non-current assets
|
$
|
315
|
|
|
$
|
121
|
|
Accrued expenses:
|
|
|
|
||||
Customer rebates & incentives
|
$
|
345
|
|
|
$
|
8
|
|
Accrued compensation
|
215
|
|
|
46
|
|
||
Insurance reserve
|
45
|
|
|
8
|
|
||
Interest accrual
|
173
|
|
|
3
|
|
||
Accrued professional fees
|
182
|
|
|
19
|
|
||
Other accrued expenses
|
271
|
|
|
117
|
|
||
Total accrued expenses
|
$
|
1,231
|
|
|
$
|
201
|
|
Other current liabilities:
|
|
|
|
||||
Dividends payable
|
$
|
208
|
|
|
$
|
—
|
|
Derivative instruments
|
27
|
|
|
6
|
|
||
Other
|
39
|
|
|
3
|
|
||
Total other current liabilities
|
$
|
274
|
|
|
$
|
9
|
|
Other non-current liabilities:
|
|
|
|
||||
Long-term pension and postretirement liability
|
$
|
27
|
|
|
$
|
1
|
|
Insurance reserves
|
56
|
|
|
—
|
|
||
Derivative instruments
|
29
|
|
|
—
|
|
||
Deferred compensation liability
|
54
|
|
|
—
|
|
||
Other
|
78
|
|
|
55
|
|
||
Total other non-current liabilities
|
$
|
244
|
|
|
$
|
56
|
|
(1)
|
Fair values of marketable securities are determined using quoted market prices from daily exchange traded markets, based on the closing price as of the balance sheet date, and are classified as Level 1. The fair value of marketable securities was
$54 million
as of
September 30, 2018
. There were
no
marketable securities held as of
December 31, 2017
.
|
(2)
|
Refer to Note 17 for additional information
.
|
|
Fair Value Hierarchy Level
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||
(in millions)
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
|||||||||
Cash and cash equivalents
|
1
|
|
$
|
94
|
|
|
$
|
94
|
|
|
$
|
90
|
|
|
$
|
90
|
|
Restricted cash and restricted cash equivalents
|
1
|
|
18
|
|
|
18
|
|
|
5
|
|
|
5
|
|
||||
Non-current restricted cash and restricted cash equivalents included in Other non-current assets
|
1
|
|
10
|
|
|
10
|
|
|
—
|
|
|
—
|
|
||||
Total cash, cash equivalents, restricted cash and restricted cash equivalents shown in the unaudited Condensed Consolidated Statement of Cash Flows
|
|
|
$
|
122
|
|
|
$
|
122
|
|
|
$
|
95
|
|
|
$
|
95
|
|
|
First Nine Months
|
||||||
(in millions)
|
2018
|
|
2017
|
||||
Supplemental cash flow disclosures of non-cash investing and financing activities:
|
|
|
|
||||
Capitalization of related party debt into additional paid-in-capital
|
$
|
(1,815
|
)
|
|
$
|
—
|
|
Fair value of replacement equity awards not converted to cash
|
(3,643
|
)
|
|
—
|
|
||
Dividends declared but not yet paid
|
208
|
|
|
—
|
|
||
Capital expenditures included in accounts payable and accrued expenses
|
80
|
|
|
6
|
|
||
Capital lease additions
|
24
|
|
|
—
|
|
|
|
|
Third Quarter
|
|
First Nine Months
|
||||||||||||
(in millions)
|
Segment
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Castroville closure
|
Corporate Unallocated
|
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
22
|
|
Business realignment
|
Corporate Unallocated
|
|
—
|
|
|
—
|
|
|
2
|
|
|
12
|
|
||||
Keurig 2.0 exit
|
Corporate Unallocated
|
|
—
|
|
|
10
|
|
|
12
|
|
|
10
|
|
||||
Integration program
|
Corporate Unallocated
|
|
47
|
|
|
—
|
|
|
71
|
|
|
—
|
|
||||
Other restructuring programs
|
Corporate Unallocated
|
|
—
|
|
|
1
|
|
|
1
|
|
|
1
|
|
||||
Total restructuring and integration charges
|
|
|
$
|
47
|
|
|
$
|
15
|
|
|
$
|
86
|
|
|
$
|
45
|
|
(in millions)
|
Workforce Reduction Costs
|
|
Other
(1)
|
|
Total
|
||||||
Balance as of December 31, 2017
|
$
|
2
|
|
|
$
|
2
|
|
|
$
|
4
|
|
Charges to expense
|
27
|
|
|
—
|
|
|
27
|
|
|||
Cash payments
|
(13
|
)
|
|
(1
|
)
|
|
(14
|
)
|
|||
Non-cash adjustment items
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|||
Balance as of September 30, 2018
|
$
|
16
|
|
|
$
|
—
|
|
|
$
|
16
|
|
(1)
|
Primarily reflects activities associated with the closure of certain facilities, excluding contract termination costs, which include any associated asset write-downs and accelerated depreciation.
|
(in millions)
|
EOP
|
||
Balance as of January 1, 2018
|
$
|
265
|
|
Net income attributable to non-controlling interests
|
3
|
|
|
Stock based compensation
|
24
|
|
|
Proceeds from (cash distributions to) redeemable NCI shareholders
|
18
|
|
|
Adjustment of non-controlling interests to redemption value
|
16
|
|
|
Dividends paid to NCI shareholders, currency translation adjustment, and other
|
—
|
|
|
Impact of the DPS Merger
|
(326
|
)
|
|
Balance as of September 30, 2018
|
$
|
—
|
|
(in millions)
|
EOP
|
||
Balance as of January 1, 2017
|
$
|
143
|
|
Net income attributable to non-controlling interests
|
3
|
|
|
Stock based compensation
|
36
|
|
|
Proceeds from (cash distributions to) redeemable NCI shareholders
|
(1
|
)
|
|
Adjustment of non-controlling interests to redemption value
|
38
|
|
|
Dividends paid to NCI shareholders, currency translation adjustment, and other
|
—
|
|
|
Balance as of September 30, 2017
|
$
|
219
|
|
(in millions)
|
Accrued Product Warranties
|
||
Balance as of January 1, 2018
|
$
|
13
|
|
Accruals for warranties issued
|
6
|
|
|
Settlements
|
(12
|
)
|
|
Balance as of September 30, 2018
|
$
|
7
|
|
•
|
Coffee Transactions include transactions with Peet's Coffee ("Peet's"), Caribou Coffee ("Caribou"), Panera Bread ("Panera"), Einstein Bros Bagels ("Einstein Bros") and Krispy Kreme Doughnuts ("Krispy Kreme"). The
Company
manufactures portion packs containing a selection of coffee and tea varieties under Peet’s brands for sale in the U.S. and Canada. As part of this agreement Peet’s issues purchase orders to the
Company
for portion packs to be supplied to Peet’s and sold in select channels. In turn the
Company
places purchase orders for Peet’s raw materials to manufacture portion packs for sale by the
Company
in select channels. The
Company
licenses the Caribou and Krispy Kreme trademarks for use in the Keurig system in the
Company
owned channels.
|
•
|
Restaurant Transactions include transactions with Caribou, Panera, Einstein Bros and Krispy Kreme. The
Company
sells various beverage concentrates and packaged beverages to these companies.
|
•
|
The
Beverage Concentrates
segment reflects sales of the
Company
's branded concentrates and syrup to third-party bottlers primarily in the U.S. and Canada. Most of the brands in this segment are carbonated soft drink brands.
|
•
|
The
Packaged Beverages
segment reflects sales in the U.S. and Canada from the manufacture and distribution of finished beverages and other products, including sales of the
Company
's own brands and third-party brands, through both the Direct Store Delivery system and the Warehouse Direct system.
|
•
|
The
Latin America Beverages
segment reflects sales in Mexico, the Caribbean, and other international markets from the manufacture and distribution of concentrates, syrup and finished beverages.
|
•
|
The
Coffee Systems
segment reflects sales in the U.S. and Canada of the manufacture and distribution of finished goods relating to the
Company
's coffee system, pods and brewers.
|
|
Third Quarter
|
|
For the First Nine Months
|
||||||||||||
(in millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Segment Results – Net sales
|
|
|
|
|
|
|
|
||||||||
Beverage Concentrates
|
$
|
317
|
|
|
$
|
—
|
|
|
$
|
317
|
|
|
$
|
—
|
|
Packaged Beverages
|
1,238
|
|
|
—
|
|
|
1,238
|
|
|
—
|
|
||||
Latin America Beverages
|
124
|
|
|
—
|
|
|
124
|
|
|
—
|
|
||||
Coffee Systems
|
1,053
|
|
|
1,140
|
|
|
2,950
|
|
|
3,056
|
|
||||
Net sales
|
$
|
2,732
|
|
|
$
|
1,140
|
|
|
$
|
4,629
|
|
|
$
|
3,056
|
|
|
Third Quarter
|
|
For the First Nine Months
|
||||||||||||
(in millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Segment Results – Income from operations
|
|
|
|
|
|
|
|
||||||||
Beverage Concentrates
|
$
|
193
|
|
|
$
|
—
|
|
|
$
|
193
|
|
|
$
|
—
|
|
Packaged Beverages
|
61
|
|
|
—
|
|
|
61
|
|
|
—
|
|
||||
Latin America Beverages
|
15
|
|
|
—
|
|
|
15
|
|
|
—
|
|
||||
Coffee Systems
|
334
|
|
|
288
|
|
|
865
|
|
|
779
|
|
||||
Total income from operations - segments
|
603
|
|
|
288
|
|
|
1,134
|
|
|
779
|
|
||||
Unallocated corporate costs
|
259
|
|
|
50
|
|
|
444
|
|
|
146
|
|
||||
Income from operations
|
344
|
|
|
238
|
|
|
690
|
|
|
633
|
|
||||
Interest expense
|
172
|
|
|
28
|
|
|
221
|
|
|
76
|
|
||||
Interest expense - related party
|
—
|
|
|
25
|
|
|
51
|
|
|
75
|
|
||||
Loss on early extinguishment of debt
|
11
|
|
|
2
|
|
|
13
|
|
|
54
|
|
||||
Other (income) expense, net
|
(33
|
)
|
|
20
|
|
|
(28
|
)
|
|
88
|
|
||||
Income before provision for income taxes
|
$
|
194
|
|
|
$
|
163
|
|
|
$
|
433
|
|
|
$
|
340
|
|
(in millions)
|
September 30, 2018
|
|
December 31, 2017
|
||||
Identifiable operating assets
|
|
|
|
||||
Beverage Concentrates
|
$
|
17,350
|
|
|
$
|
—
|
|
Packaged Beverages
|
9,205
|
|
|
—
|
|
||
Latin America Beverages
|
1,637
|
|
|
—
|
|
||
Coffee Systems
|
15,240
|
|
|
15,294
|
|
||
Segment total
|
43,432
|
|
|
15,294
|
|
||
Unallocated corporate assets
|
5,433
|
|
|
353
|
|
||
Total identifiable operating assets
|
48,865
|
|
|
15,647
|
|
||
Investments in unconsolidated subsidiaries
|
193
|
|
|
97
|
|
||
Total assets
|
$
|
49,058
|
|
|
$
|
15,744
|
|
|
Third Quarter
|
|
For the First Nine Months
|
||||||||||||
(in millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net sales
|
|
|
|
|
|
|
|
||||||||
U.S.
|
$
|
2,432
|
|
|
$
|
1,012
|
|
|
$
|
4,098
|
|
|
$
|
2,717
|
|
International
|
300
|
|
|
128
|
|
|
531
|
|
|
339
|
|
||||
Net sales
|
$
|
2,732
|
|
|
$
|
1,140
|
|
|
$
|
4,629
|
|
|
$
|
3,056
|
|
|
Condensed Consolidating Statements of Income
|
||||||||||||||||||
|
Third Quarter of 2018
|
||||||||||||||||||
(in millions)
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Total
|
||||||||||
Net sales
|
$
|
—
|
|
|
$
|
1,540
|
|
|
$
|
1,225
|
|
|
$
|
(33
|
)
|
|
$
|
2,732
|
|
Cost of sales
|
—
|
|
|
774
|
|
|
630
|
|
|
(33
|
)
|
|
1,371
|
|
|||||
Gross profit
|
—
|
|
|
766
|
|
|
595
|
|
|
—
|
|
|
1,361
|
|
|||||
Selling, general and administrative expenses
|
1
|
|
|
590
|
|
|
434
|
|
|
—
|
|
|
1,025
|
|
|||||
Other operating (income) expense, net
|
(6
|
)
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(8
|
)
|
|||||
Income from operations
|
5
|
|
|
176
|
|
|
163
|
|
|
—
|
|
|
344
|
|
|||||
Interest expense
|
220
|
|
|
31
|
|
|
31
|
|
|
(110
|
)
|
|
172
|
|
|||||
Interest expense - related party
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Loss on early extinguishment of debt
|
—
|
|
|
—
|
|
|
11
|
|
|
—
|
|
|
11
|
|
|||||
Other (income) expense, net
|
(46
|
)
|
|
(84
|
)
|
|
(13
|
)
|
|
110
|
|
|
(33
|
)
|
|||||
Income before provision for income taxes
|
(169
|
)
|
|
229
|
|
|
134
|
|
|
—
|
|
|
194
|
|
|||||
Provision for income taxes
|
(46
|
)
|
|
68
|
|
|
24
|
|
|
—
|
|
|
46
|
|
|||||
Income before equity in earnings of consolidated subsidiaries
|
(123
|
)
|
|
161
|
|
|
110
|
|
|
—
|
|
|
148
|
|
|||||
Equity in earnings of consolidated subsidiaries
|
271
|
|
|
16
|
|
|
—
|
|
|
(287
|
)
|
|
—
|
|
|||||
Net income
|
148
|
|
|
177
|
|
|
110
|
|
|
(287
|
)
|
|
148
|
|
|||||
Less: Net income attributable to employee redeemable non-controlling interest and mezzanine equity awards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net income attributable to KDP
|
$
|
148
|
|
|
$
|
177
|
|
|
$
|
110
|
|
|
$
|
(287
|
)
|
|
$
|
148
|
|
|
Condensed Consolidating Statements of Income
|
||||||||||||||||||
|
Third Quarter of 2017
|
||||||||||||||||||
(in millions)
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Total
|
||||||||||
Net sales
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,140
|
|
|
$
|
—
|
|
|
$
|
1,140
|
|
Cost of sales
|
—
|
|
|
—
|
|
|
585
|
|
|
—
|
|
|
585
|
|
|||||
Gross profit
|
—
|
|
|
—
|
|
|
555
|
|
|
—
|
|
|
555
|
|
|||||
Selling, general and administrative expenses
|
—
|
|
|
—
|
|
|
318
|
|
|
—
|
|
|
318
|
|
|||||
Other operating (income) expense, net
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||||
Income from operations
|
—
|
|
|
—
|
|
|
238
|
|
|
—
|
|
|
238
|
|
|||||
Interest expense
|
—
|
|
|
—
|
|
|
28
|
|
|
—
|
|
|
28
|
|
|||||
Interest expense - related party
|
—
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
25
|
|
|||||
Loss on early extinguishment of debt
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|||||
Other (income) expense, net
|
—
|
|
|
—
|
|
|
20
|
|
|
—
|
|
|
20
|
|
|||||
Income before provision for income taxes
|
—
|
|
|
—
|
|
|
163
|
|
|
—
|
|
|
163
|
|
|||||
Provision for income taxes
|
—
|
|
|
—
|
|
|
46
|
|
|
—
|
|
|
46
|
|
|||||
Net income
|
—
|
|
|
—
|
|
|
117
|
|
|
—
|
|
|
117
|
|
|||||
Less: Net income attributable to employee redeemable non-controlling interest and mezzanine equity awards
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|||||
Net income attributable to KDP
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
116
|
|
|
$
|
—
|
|
|
$
|
116
|
|
|
Condensed Consolidating Statements of Income
|
||||||||||||||||||
|
For the First Nine Months of 2018
|
||||||||||||||||||
(in millions)
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Total
|
||||||||||
Net sales
|
$
|
—
|
|
|
$
|
1,540
|
|
|
$
|
3,122
|
|
|
$
|
(33
|
)
|
|
$
|
4,629
|
|
Cost of sales
|
—
|
|
|
774
|
|
|
1,564
|
|
|
(33
|
)
|
|
2,305
|
|
|||||
Gross profit
|
—
|
|
|
766
|
|
|
1,558
|
|
|
—
|
|
|
2,324
|
|
|||||
Selling, general and administrative expenses
|
1
|
|
|
590
|
|
|
1,045
|
|
|
—
|
|
|
1,636
|
|
|||||
Other operating (income) expense, net
|
(6
|
)
|
|
—
|
|
|
4
|
|
|
—
|
|
|
(2
|
)
|
|||||
Income from operations
|
5
|
|
|
176
|
|
|
509
|
|
|
—
|
|
|
690
|
|
|||||
Interest expense
|
220
|
|
|
31
|
|
|
80
|
|
|
(110
|
)
|
|
221
|
|
|||||
Interest expense - related party
|
—
|
|
|
—
|
|
|
51
|
|
|
—
|
|
|
51
|
|
|||||
Loss on early extinguishment of debt
|
—
|
|
|
—
|
|
|
13
|
|
|
—
|
|
|
13
|
|
|||||
Other (income) expense, net
|
(46
|
)
|
|
(84
|
)
|
|
(8
|
)
|
|
110
|
|
|
(28
|
)
|
|||||
Income before provision for income taxes
|
(169
|
)
|
|
229
|
|
|
373
|
|
|
—
|
|
|
433
|
|
|||||
Provision for income taxes
|
(46
|
)
|
|
68
|
|
|
88
|
|
|
—
|
|
|
110
|
|
|||||
Income before equity in earnings of consolidated subsidiaries
|
(123
|
)
|
|
161
|
|
|
285
|
|
|
—
|
|
|
323
|
|
|||||
Equity in earnings of consolidated subsidiaries
|
443
|
|
|
16
|
|
|
—
|
|
|
(459
|
)
|
|
—
|
|
|||||
Net income
|
320
|
|
|
177
|
|
|
285
|
|
|
(459
|
)
|
|
323
|
|
|||||
Less: Net income attributable to employee redeemable non-controlling interest and mezzanine equity awards
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
|||||
Net income attributable to KDP
|
$
|
320
|
|
|
$
|
177
|
|
|
$
|
282
|
|
|
$
|
(459
|
)
|
|
$
|
320
|
|
|
Condensed Consolidating Statements of Income
|
||||||||||||||||||
|
For the First Nine Months of 2017
|
||||||||||||||||||
(in millions)
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Total
|
||||||||||
Net sales
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,056
|
|
|
$
|
—
|
|
|
$
|
3,056
|
|
Cost of sales
|
—
|
|
|
—
|
|
|
1,571
|
|
|
—
|
|
|
1,571
|
|
|||||
Gross profit
|
—
|
|
|
—
|
|
|
1,485
|
|
|
—
|
|
|
1,485
|
|
|||||
Selling, general and administrative expenses
|
—
|
|
|
—
|
|
|
852
|
|
|
—
|
|
|
852
|
|
|||||
Other operating (income) expense, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Income from operations
|
—
|
|
|
—
|
|
|
633
|
|
|
—
|
|
|
633
|
|
|||||
Interest expense
|
—
|
|
|
—
|
|
|
76
|
|
|
—
|
|
|
76
|
|
|||||
Interest expense - related party
|
—
|
|
|
—
|
|
|
75
|
|
|
—
|
|
|
75
|
|
|||||
Loss on early extinguishment of debt
|
—
|
|
|
—
|
|
|
54
|
|
|
—
|
|
|
54
|
|
|||||
Other (income) expense, net
|
—
|
|
|
—
|
|
|
88
|
|
|
—
|
|
|
88
|
|
|||||
Income before provision for income taxes
|
—
|
|
|
—
|
|
|
340
|
|
|
—
|
|
|
340
|
|
|||||
Provision for income taxes
|
—
|
|
|
—
|
|
|
102
|
|
|
—
|
|
|
102
|
|
|||||
Net income
|
—
|
|
|
—
|
|
|
238
|
|
|
—
|
|
|
238
|
|
|||||
Less: Net income attributable to employee redeemable non-controlling interest and mezzanine equity awards
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
|||||
Net income attributable to KDP
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
235
|
|
|
$
|
—
|
|
|
$
|
235
|
|
|
Condensed Consolidating Statements of Comprehensive Income
|
||||||||||||||||||
|
Third Quarter of 2018
|
||||||||||||||||||
(in millions)
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Total
|
||||||||||
Comprehensive income (loss)
|
$
|
226
|
|
|
$
|
239
|
|
|
$
|
188
|
|
|
$
|
(427
|
)
|
|
$
|
226
|
|
|
Condensed Consolidating Statements of Comprehensive Income
|
||||||||||||||||||
|
Third Quarter of 2017
|
||||||||||||||||||
(in millions)
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Total
|
||||||||||
Comprehensive income (loss)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
208
|
|
|
$
|
—
|
|
|
$
|
208
|
|
|
Condensed Consolidating Statements of Comprehensive Income
|
||||||||||||||||||
|
For the First Nine Months of 2018
|
||||||||||||||||||
(in millions)
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Total
|
||||||||||
Comprehensive income (loss)
|
$
|
358
|
|
|
$
|
239
|
|
|
$
|
323
|
|
|
$
|
(559
|
)
|
|
$
|
361
|
|
|
Condensed Consolidating Statements of Comprehensive Income
|
||||||||||||||||||
|
For the First Nine Months of 2017
|
||||||||||||||||||
(in millions)
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Total
|
||||||||||
Comprehensive income (loss)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
334
|
|
|
$
|
—
|
|
|
$
|
334
|
|
|
Condensed Consolidating Balance Sheets
|
||||||||||||||||||
|
As of September 30, 2018
|
||||||||||||||||||
(in millions)
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Total
|
||||||||||
Current assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
11
|
|
|
$
|
83
|
|
|
$
|
—
|
|
|
$
|
94
|
|
Restricted cash and restricted cash equivalents
|
15
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
18
|
|
|||||
Trade accounts receivable, net
|
—
|
|
|
641
|
|
|
555
|
|
|
—
|
|
|
1,196
|
|
|||||
Related party receivable
|
172
|
|
|
58
|
|
|
146
|
|
|
(376
|
)
|
|
—
|
|
|||||
Inventories
|
—
|
|
|
241
|
|
|
479
|
|
|
—
|
|
|
720
|
|
|||||
Prepaid expenses and other current assets
|
576
|
|
|
183
|
|
|
142
|
|
|
(544
|
)
|
|
357
|
|
|||||
Total current assets
|
763
|
|
|
1,134
|
|
|
1,408
|
|
|
(920
|
)
|
|
2,385
|
|
|||||
Property, plant and equipment, net
|
—
|
|
|
1,383
|
|
|
962
|
|
|
—
|
|
|
2,345
|
|
|||||
Investments in consolidated subsidiaries
|
39,466
|
|
|
4,299
|
|
|
—
|
|
|
(43,765
|
)
|
|
—
|
|
|||||
Investments in unconsolidated subsidiaries
|
—
|
|
|
79
|
|
|
114
|
|
|
—
|
|
|
193
|
|
|||||
Goodwill
|
—
|
|
|
9,042
|
|
|
10,249
|
|
|
—
|
|
|
19,291
|
|
|||||
Other intangible assets, net
|
—
|
|
|
16,839
|
|
|
7,597
|
|
|
—
|
|
|
24,436
|
|
|||||
Long-term receivable, related parties
|
5,820
|
|
|
7,242
|
|
|
—
|
|
|
(13,062
|
)
|
|
—
|
|
|||||
Other non-current assets
|
68
|
|
|
54
|
|
|
193
|
|
|
—
|
|
|
315
|
|
|||||
Deferred tax assets
|
7
|
|
|
—
|
|
|
93
|
|
|
(7
|
)
|
|
93
|
|
|||||
Total assets
|
$
|
46,124
|
|
|
$
|
40,072
|
|
|
$
|
20,616
|
|
|
$
|
(57,754
|
)
|
|
$
|
49,058
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Current liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Accounts payable
|
$
|
—
|
|
|
$
|
475
|
|
|
$
|
1,754
|
|
|
$
|
—
|
|
|
$
|
2,229
|
|
Accrued expenses
|
172
|
|
|
620
|
|
|
439
|
|
|
—
|
|
|
1,231
|
|
|||||
Structured payables
|
—
|
|
|
—
|
|
|
432
|
|
|
—
|
|
|
432
|
|
|||||
Related party payable
|
58
|
|
|
174
|
|
|
144
|
|
|
(376
|
)
|
|
—
|
|
|||||
Short-term borrowings and current portion of long-term obligations
|
1,765
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,765
|
|
|||||
Current portion of capital lease and financing obligations
|
—
|
|
|
17
|
|
|
8
|
|
|
—
|
|
|
25
|
|
|||||
Income taxes payable
|
—
|
|
|
496
|
|
|
59
|
|
|
(544
|
)
|
|
11
|
|
|||||
Other current liabilities
|
246
|
|
|
2
|
|
|
26
|
|
|
—
|
|
|
274
|
|
|||||
Total current liabilities
|
2,241
|
|
|
1,784
|
|
|
2,862
|
|
|
(920
|
)
|
|
5,967
|
|
|||||
Long-term obligations to third parties
|
14,275
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,275
|
|
|||||
Long-term obligations to related parties
|
7,242
|
|
|
3,348
|
|
|
2,472
|
|
|
(13,062
|
)
|
|
—
|
|
|||||
Capital lease and financing obligations, less current
|
—
|
|
|
204
|
|
|
101
|
|
|
—
|
|
|
305
|
|
|||||
Deferred tax liabilities
|
—
|
|
|
5,034
|
|
|
947
|
|
|
(7
|
)
|
|
5,974
|
|
|||||
Other non-current liabilities
|
73
|
|
|
109
|
|
|
62
|
|
|
—
|
|
|
244
|
|
|||||
Total liabilities
|
23,831
|
|
|
10,479
|
|
|
6,444
|
|
|
(13,989
|
)
|
|
26,765
|
|
|||||
Total stockholders' equity
|
22,293
|
|
|
29,593
|
|
|
14,172
|
|
|
(43,765
|
)
|
|
22,293
|
|
|||||
Total liabilities and stockholders' equity
|
$
|
46,124
|
|
|
$
|
40,072
|
|
|
$
|
20,616
|
|
|
$
|
(57,754
|
)
|
|
$
|
49,058
|
|
|
Condensed Consolidating Balance Sheets
|
||||||||||||||||||
|
As of December 31, 2017
|
||||||||||||||||||
(in millions)
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Total
|
||||||||||
Current assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
90
|
|
|
$
|
—
|
|
|
$
|
90
|
|
Restricted cash and restricted cash equivalents
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
5
|
|
|||||
Trade accounts receivable, net
|
—
|
|
|
—
|
|
|
483
|
|
|
—
|
|
|
483
|
|
|||||
Related party receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Inventories
|
—
|
|
|
—
|
|
|
384
|
|
|
—
|
|
|
384
|
|
|||||
Prepaid expenses and other current assets
|
—
|
|
|
—
|
|
|
94
|
|
|
—
|
|
|
94
|
|
|||||
Total current assets
|
—
|
|
|
—
|
|
|
1,056
|
|
|
—
|
|
|
1,056
|
|
|||||
Property, plant and equipment, net
|
—
|
|
|
—
|
|
|
790
|
|
|
—
|
|
|
790
|
|
|||||
Investments in consolidated subsidiaries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Investments in unconsolidated subsidiaries
|
—
|
|
|
—
|
|
|
97
|
|
|
—
|
|
|
97
|
|
|||||
Goodwill
|
—
|
|
|
—
|
|
|
9,819
|
|
|
—
|
|
|
9,819
|
|
|||||
Other intangible assets, net
|
—
|
|
|
—
|
|
|
3,834
|
|
|
—
|
|
|
3,834
|
|
|||||
Long-term receivable, related parties
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Other non-current assets
|
—
|
|
|
—
|
|
|
121
|
|
|
—
|
|
|
121
|
|
|||||
Deferred tax assets
|
—
|
|
|
—
|
|
|
27
|
|
|
—
|
|
|
27
|
|
|||||
Total assets
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
15,744
|
|
|
$
|
—
|
|
|
$
|
15,744
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Current liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Accounts payable
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,580
|
|
|
$
|
—
|
|
|
$
|
1,580
|
|
Accrued expenses
|
—
|
|
|
—
|
|
|
201
|
|
|
—
|
|
|
201
|
|
|||||
Structured payables
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Related party payable
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Short-term borrowings and current portion of long-term obligations
|
—
|
|
|
—
|
|
|
219
|
|
|
—
|
|
|
219
|
|
|||||
Current portion of capital lease and financing obligations
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
6
|
|
|||||
Income taxes payable
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
|||||
Other current liabilities
|
—
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
9
|
|
|||||
Total current liabilities
|
—
|
|
|
—
|
|
|
2,018
|
|
|
—
|
|
|
2,018
|
|
|||||
Long-term obligations to third parties
|
—
|
|
|
—
|
|
|
3,064
|
|
|
—
|
|
|
3,064
|
|
|||||
Long-term obligations to related parties
|
—
|
|
|
—
|
|
|
1,815
|
|
|
—
|
|
|
1,815
|
|
|||||
Capital lease and financing obligations, less current
|
—
|
|
|
—
|
|
|
97
|
|
|
—
|
|
|
97
|
|
|||||
Deferred tax liabilities
|
—
|
|
|
—
|
|
|
1,031
|
|
|
—
|
|
|
1,031
|
|
|||||
Other non-current liabilities
|
—
|
|
|
—
|
|
|
56
|
|
|
—
|
|
|
56
|
|
|||||
Total liabilities
|
—
|
|
|
—
|
|
|
8,081
|
|
|
—
|
|
|
8,081
|
|
|||||
Employee redeemable non-controlling interest and mezzanine equity awards
|
—
|
|
|
—
|
|
|
265
|
|
|
—
|
|
|
265
|
|
|||||
Total stockholders' equity
|
—
|
|
|
—
|
|
|
7,398
|
|
|
—
|
|
|
7,398
|
|
|||||
Total liabilities and stockholders' equity
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
15,744
|
|
|
$
|
—
|
|
|
$
|
15,744
|
|
|
Condensed Consolidating Statements of Cash Flows
|
||||||||||||||||||
|
For the First Nine Months of 2018
|
||||||||||||||||||
(in millions)
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Total
|
||||||||||
Operating activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net cash (used in) provided by operating activities
|
$
|
(29,645
|
)
|
|
$
|
25,450
|
|
|
$
|
5,160
|
|
|
$
|
98
|
|
|
$
|
1,063
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Acquisitions of business
|
10,642
|
|
|
(25,208
|
)
|
|
(21,674
|
)
|
|
17,116
|
|
|
(19,124
|
)
|
|||||
Cash acquired in acquisitions
|
—
|
|
|
116
|
|
|
34
|
|
|
—
|
|
|
150
|
|
|||||
Issuance of related party note receivable
|
(2,606
|
)
|
|
(461
|
)
|
|
(6
|
)
|
|
3,067
|
|
|
(6
|
)
|
|||||
Investments in unconsolidated subsidiaries
|
—
|
|
|
(1
|
)
|
|
(22
|
)
|
|
—
|
|
|
(23
|
)
|
|||||
Proceeds from capital distributions from investments in unconsolidated subsidiaries
|
—
|
|
|
36
|
|
|
—
|
|
|
—
|
|
|
36
|
|
|||||
Purchases of property, plant and equipment
|
—
|
|
|
(37
|
)
|
|
(67
|
)
|
|
—
|
|
|
(104
|
)
|
|||||
Proceeds from capital distributions from investments in consolidated subsidiaries
|
—
|
|
|
—
|
|
|
(35
|
)
|
|
35
|
|
|
—
|
|
|||||
Other, net
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||
Net cash provided by (used in) investing activities
|
$
|
8,037
|
|
|
$
|
(25,555
|
)
|
|
$
|
(21,770
|
)
|
|
$
|
20,218
|
|
|
$
|
(19,070
|
)
|
Financing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Proceeds from related party long-term debt
|
461
|
|
|
—
|
|
|
2,606
|
|
|
(3,067
|
)
|
|
—
|
|
|||||
Proceeds from issuance of common stock private placement
|
—
|
|
|
—
|
|
|
9,000
|
|
|
—
|
|
|
9,000
|
|
|||||
Contribution from subsidiary
|
9,162
|
|
|
—
|
|
|
—
|
|
|
(9,162
|
)
|
|
—
|
|
|||||
Proceeds from unsecured credit facility
|
1,900
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,900
|
|
|||||
Proceeds from senior unsecured notes
|
8,000
|
|
|
—
|
|
|
8,000
|
|
|
(8,000
|
)
|
|
8,000
|
|
|||||
Proceeds from term loan
|
2,700
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,700
|
|
|||||
Net Issuance of Commercial Paper
|
1,386
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,386
|
|
|||||
Proceeds from structured payables
|
—
|
|
|
133
|
|
|
432
|
|
|
(133
|
)
|
|
432
|
|
|||||
Repayment of unsecured credit facility
|
(1,900
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,900
|
)
|
|||||
Repayment of term loan
|
(34
|
)
|
|
—
|
|
|
(3,329
|
)
|
|
—
|
|
|
(3,363
|
)
|
|||||
Payments on capital leases
|
—
|
|
|
(6
|
)
|
|
(14
|
)
|
|
—
|
|
|
(20
|
)
|
|||||
Deferred financing charges paid
|
(55
|
)
|
|
—
|
|
|
(40
|
)
|
|
46
|
|
|
(49
|
)
|
|||||
Proceeds from stock options exercised
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|||||
Cash contributions from redeemable NCI shareholders
|
—
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
19
|
|
|||||
Cash dividends paid
|
—
|
|
|
—
|
|
|
(23
|
)
|
|
—
|
|
|
(23
|
)
|
|||||
Other, net
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||||
Net cash provided by (used in) financing activities
|
$
|
21,623
|
|
|
$
|
126
|
|
|
$
|
16,651
|
|
|
$
|
(20,316
|
)
|
|
$
|
18,084
|
|
Cash and cash equivalents — net change from:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating, investing and financing activities
|
15
|
|
|
21
|
|
|
41
|
|
|
—
|
|
|
77
|
|
|||||
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
(50
|
)
|
|
—
|
|
|
(50
|
)
|
|||||
Cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of period
|
—
|
|
|
—
|
|
|
95
|
|
|
—
|
|
|
95
|
|
|||||
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period
|
$
|
15
|
|
|
$
|
21
|
|
|
$
|
86
|
|
|
$
|
—
|
|
|
$
|
122
|
|
|
Condensed Consolidating Statements of Cash Flows
|
||||||||||||||||||
|
For the First Nine Months of 2017
|
||||||||||||||||||
(in millions)
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Total
|
||||||||||
Operating activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net cash provided by operating activities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,321
|
|
|
$
|
—
|
|
|
$
|
1,321
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Issuance of related party notes receivable
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
(6
|
)
|
|||||
Investments in unconsolidated subsidiaries
|
—
|
|
|
—
|
|
|
250
|
|
|
—
|
|
|
250
|
|
|||||
Purchase of property, plant and equipment
|
—
|
|
|
—
|
|
|
(45
|
)
|
|
—
|
|
|
(45
|
)
|
|||||
Other, net
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|||||
Net cash provided by investing activities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
201
|
|
|
$
|
—
|
|
|
$
|
201
|
|
Financing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Proceeds from term loan
|
—
|
|
|
—
|
|
|
1,200
|
|
|
—
|
|
|
1,200
|
|
|||||
Net repayment on line of credit
|
—
|
|
|
—
|
|
|
(200
|
)
|
|
—
|
|
|
(200
|
)
|
|||||
Repayment of term loan
|
—
|
|
|
—
|
|
|
(2,144
|
)
|
|
—
|
|
|
(2,144
|
)
|
|||||
Payments on capital leases
|
—
|
|
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
(14
|
)
|
|||||
Deferred financing fees paid
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(5
|
)
|
|||||
Cash distributions to redeemable NCI shareholders
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||||
Cash dividends paid
|
—
|
|
|
—
|
|
|
(46
|
)
|
|
—
|
|
|
(46
|
)
|
|||||
Cross currency swap
|
—
|
|
|
—
|
|
|
(78
|
)
|
|
—
|
|
|
(78
|
)
|
|||||
Net cash used in financing activities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(1,288
|
)
|
|
$
|
—
|
|
|
$
|
(1,288
|
)
|
Cash and cash equivalents — net change from:
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating, investing and financing activities
|
—
|
|
|
—
|
|
|
234
|
|
|
—
|
|
|
234
|
|
|||||
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
18
|
|
|||||
Cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of period
|
—
|
|
|
—
|
|
|
97
|
|
|
—
|
|
|
97
|
|
|||||
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
349
|
|
|
$
|
—
|
|
|
$
|
349
|
|
•
|
The following table details our net income, diluted earnings per share, adjusted pro forma net income and adjusted pro forma diluted earnings per share for the third quarter of 2018 compared with the third quarter of 2017:
|
|
Third Quarter
|
|
Dollar
|
|
Percent
|
|||||||||
(in millions, except per share data)
|
2018
|
|
2017
|
|
Change
|
|
Change
|
|||||||
Net income
|
$
|
148
|
|
|
$
|
117
|
|
|
$
|
31
|
|
|
26
|
%
|
Diluted EPS
|
0.11
|
|
|
0.14
|
|
|
(0.03
|
)
|
|
(21
|
)%
|
|||
Adjusted pro forma net income
(1)
|
414
|
|
|
297
|
|
|
117
|
|
|
39
|
%
|
|||
Adjusted pro forma diluted EPS
(1)
|
0.30
|
|
|
0.21
|
|
|
0.09
|
|
|
43
|
%
|
(1)
|
Adjusted pro forma net income and Adjusted pro forma diluted EPS are non-GAAP financial measures. For a definition of these terms and a reconciliation to the most directly comparable GAAP measures, please see
Non-GAAP Financial Measures
below.
|
•
|
During the third quarter of 2018, we paid down $548 million for our Term Loan, Commercial Paper and Revolver since the DPS Merger.
|
•
|
On September 13, 2018, we announced that our Board of Directors authorized a quarterly dividend program under KDP and declared its first quarterly dividend of $0.15 per share, which was paid on October 19, 2018, to shareholders of record on October 5, 2018.
|
•
|
On July 9, 2018, we completed the DPS Merger and changed our name to Keurig Dr Pepper Inc. ("KDP").
|
•
|
On August 31, 2018, we completed the Big Red Merger, which was announced on July 9, 2018.
|
•
|
On September 27, 2018, we announced a definitive agreement to acquire Core, a rapidly-growing brand that participates in the premium enhanced water segment, which we anticipate to close during the fourth quarter of 2018.
|
•
|
During the third quarter of 2018, we added Forto, a rapidly-growing brand of coffee energy shots, to our partner portfolio and expanded our distribution relationship with Peet's Coffee for the expansion of the Peet's RTD Iced Espresso line.
|
•
|
In late October, we entered into a long-term distribution agreement with Danone Waters of America to sell, distribute and merchandise evian, the leading global brand of premium natural spring water, across the U.S.
|
|
Third Quarter
|
|
|
|
|
|||||||||||||||
|
2018
|
|
2017
|
|
Dollar
|
|
Percentage
|
|||||||||||||
($ in millions)
|
Dollars
|
|
Percent
|
|
Dollars
|
|
Percent
|
|
Change
|
|
Change
|
|||||||||
Net sales
|
$
|
2,732
|
|
|
100.0
|
%
|
|
$
|
1,140
|
|
|
100.0
|
%
|
|
$
|
1,592
|
|
|
140
|
%
|
Cost of sales
|
1,371
|
|
|
50.2
|
|
|
585
|
|
|
51.3
|
|
|
786
|
|
|
134
|
|
|||
Gross profit
|
1,361
|
|
|
49.8
|
|
|
555
|
|
|
48.7
|
|
|
806
|
|
|
145
|
|
|||
Selling, general and administrative expenses
|
1,025
|
|
|
37.5
|
|
|
318
|
|
|
27.9
|
|
|
707
|
|
|
222
|
|
|||
Other operating (income) expense, net
|
(8
|
)
|
|
(0.3
|
)
|
|
(1
|
)
|
|
(0.1
|
)
|
|
(7)
|
|
|
700
|
|
|||
Income from operations
|
344
|
|
|
12.6
|
|
|
238
|
|
|
20.9
|
|
|
106
|
|
|
45
|
|
|||
Interest expense
|
172
|
|
|
6.3
|
|
|
28
|
|
|
2.5
|
|
|
144
|
|
|
514
|
|
|||
Interest expense - related party
|
—
|
|
|
—
|
|
|
25
|
|
|
2.2
|
|
|
(25)
|
|
|
NM
|
|
|||
Loss on early extinguishment of debt
|
11
|
|
|
0.4
|
|
|
2
|
|
|
0.2
|
|
|
9
|
|
|
450
|
|
|||
Other (income) expense, net
|
(33
|
)
|
|
(1.2
|
)
|
|
20
|
|
|
1.8
|
|
|
(53)
|
|
|
(265
|
)
|
|||
Income before provision for income taxes
|
194
|
|
|
7.1
|
|
|
163
|
|
|
14.3
|
|
|
31
|
|
|
19
|
|
|||
Provision for income taxes
|
46
|
|
|
1.7
|
|
|
46
|
|
|
4.0
|
|
|
0
|
|
|
—
|
|
|||
Net income
|
148
|
|
|
5.4
|
|
|
117
|
|
|
10.3
|
|
|
31
|
|
|
26
|
|
|||
Less: Net income attributable to employee redeemable non-controlling interest and mezzanine equity awards
|
—
|
|
|
—
|
|
|
1
|
|
|
0.1
|
|
|
(1)
|
|
|
NM
|
|
|||
Net income attributable to KDP
|
$
|
148
|
|
|
5.4
|
|
|
$
|
116
|
|
|
10.2
|
|
|
32
|
|
|
28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Basic
|
$
|
0.11
|
|
|
NM
|
|
|
$
|
0.15
|
|
|
NM
|
|
|
NM
|
|
|
NM
|
|
|
Diluted
|
0.11
|
|
|
NM
|
|
|
0.14
|
|
|
NM
|
|
|
NM
|
|
|
NM
|
|
|||
Effective tax rate
|
23.7
|
%
|
|
NM
|
|
|
28.2
|
%
|
|
NM
|
|
|
NM
|
|
|
NM
|
|
(in millions)
|
Volume Change
|
|
CSD
|
100
|
%
|
NCB
|
100
|
%
|
Pods
|
(5
|
)%
|
Appliances
|
(1
|
)%
|
|
Third Quarter
|
|
Dollar
|
|
Percent
|
|||||||||
(in millions)
|
2018
|
|
2017
|
|
Change
|
|
Change
|
|||||||
Net sales
|
$
|
2,732
|
|
|
$
|
1,140
|
|
|
$
|
1,592
|
|
|
139.6
|
%
|
Adjusted pro forma net sales
|
2,856
|
|
|
2,776
|
|
|
80
|
|
|
2.9
|
|
•
|
$1,679 million
of sales acquired primarily since the DPS Merger; and
|
•
|
A reduction of $91 million in net sales associated with the unfavorable comparison to the prior year period for the Coffee Systems segment, which contained an extra week of shipments.
|
•
|
Incremental gross profit we acquired as a result of the consummation of the DPS Merger; and
|
•
|
The $133 million impact of the step-up of inventory primarily from the DPS Merger, which was recognized in the cost of goods sold for the third quarter of 2018 as the related inventory was sold during that period.
|
|
Third Quarter
|
|
Dollar
|
|
Percent
|
|||||||||
(in millions)
|
2018
|
|
2017
|
|
Change
|
|
Change
|
|||||||
Income from operations
|
$
|
344
|
|
|
$
|
238
|
|
|
$
|
106
|
|
|
44.5
|
%
|
Adjusted pro forma income from operations
|
697
|
|
|
610
|
|
|
87
|
|
|
14.3
|
|
|
Third Quarter
|
||||||
(in millions)
|
2018
|
|
2017
|
||||
Segment Results — Net sales
|
|
|
|
||||
Beverage Concentrates
|
$
|
317
|
|
|
$
|
—
|
|
Packaged Beverages
|
1,238
|
|
|
—
|
|
||
Latin America Beverages
|
124
|
|
|
—
|
|
||
Coffee Systems
|
1,053
|
|
|
1,140
|
|
||
Net sales
|
$
|
2,732
|
|
|
$
|
1,140
|
|
|
|
|
|
||||
|
Third Quarter
|
||||||
(in millions)
|
2018
|
|
2017
|
||||
Segment Results — Income from Operations
|
|
|
|
||||
Beverage Concentrates
|
$
|
193
|
|
|
$
|
—
|
|
Packaged Beverages
|
61
|
|
|
—
|
|
||
Latin America Beverages
|
15
|
|
|
—
|
|
||
Coffee Systems
|
334
|
|
|
288
|
|
||
Total income from operations
|
603
|
|
|
288
|
|
||
Unallocated corporate costs
|
259
|
|
|
50
|
|
||
Income from operations
|
344
|
|
|
238
|
|
||
Interest expense
|
172
|
|
|
28
|
|
||
Interest expense - related party
|
—
|
|
|
25
|
|
||
Loss on early extinguishment of debt
|
11
|
|
|
2
|
|
||
Other (income) expense, net
|
(33
|
)
|
|
20
|
|
||
Income before provision for income taxes
|
$
|
194
|
|
|
$
|
163
|
|
|
Third Quarter
|
|
Dollar
|
|
Percent
|
|||||||||
(in millions)
|
2018
|
|
2017
|
|
Change
|
|
Change
|
|||||||
Net sales
|
$
|
317
|
|
|
$
|
—
|
|
|
$
|
317
|
|
|
NM
|
|
Income from operations
|
193
|
|
|
—
|
|
|
193
|
|
|
NM
|
||||
Adjusted pro forma net sales
|
331
|
|
|
321
|
|
|
10
|
|
|
3.1
|
%
|
|||
Adjusted pro forma income from operations
|
204
|
|
|
204
|
|
|
—
|
|
|
—
|
|
|
Third Quarter
|
|
Dollar
|
|
Percent
|
|||||||||
(in millions)
|
2018
|
|
2017
|
|
Change
|
|
Change
|
|||||||
Net sales
|
$
|
1,238
|
|
|
$
|
—
|
|
|
$
|
1,238
|
|
|
NM
|
|
Income from operations
|
61
|
|
|
—
|
|
|
61
|
|
|
NM
|
||||
Adjusted pro forma net sales
|
1,336
|
|
|
1,273
|
|
|
63
|
|
|
4.9
|
%
|
|||
Adjusted pro forma income from operations
|
164
|
|
|
195
|
|
|
(31
|
)
|
|
(15.9
|
)
|
|
Third Quarter
|
|
(in millions)
|
2018
|
|
CSDs
|
45
|
%
|
NCBs
|
40
|
%
|
Other
(1)
|
15
|
%
|
Total Packaged Beverages volume
|
100
|
%
|
(1)
|
Includes contract manufacturing
|
|
Third Quarter
|
|
Dollar
|
|
Percent
|
|||||||||
(in millions)
|
2018
|
|
2017
|
|
Change
|
|
Change
|
|||||||
Net sales
|
$
|
124
|
|
|
$
|
—
|
|
|
$
|
124
|
|
|
NM
|
|
Income from operations
|
15
|
|
|
—
|
|
|
15
|
|
|
NM
|
||||
Adjusted pro forma net sales
|
136
|
|
|
133
|
|
|
3
|
|
|
2.3
|
%
|
|||
Adjusted pro forma income from operations
|
27
|
|
|
11
|
|
|
16
|
|
|
145.5
|
%
|
|
Third Quarter
|
|
(in millions)
|
2018
|
|
CSDs
|
85
|
%
|
NCBs
|
15
|
%
|
Total Latin America Beverages volume
|
100
|
%
|
|
Third Quarter
|
|
Dollar
|
|
Percent
|
|||||||||
(in millions)
|
2018
|
|
2017
|
|
Change
|
|
Change
|
|||||||
Net sales
|
$
|
1,053
|
|
|
$
|
1,140
|
|
|
$
|
(87
|
)
|
|
(7.6
|
)%
|
Income from operations
|
334
|
|
|
288
|
|
|
46
|
|
|
16.0
|
|
|||
Adjusted pro forma net sales
|
1,053
|
|
|
1,049
|
|
|
4
|
|
|
0.4
|
|
|||
Adjusted pro forma income from operations
|
380
|
|
|
312
|
|
|
68
|
|
|
21.8
|
|
|
Volume Change
|
||||
|
Net sales
|
|
Adjusted pro forma net sales
|
||
Appliances
|
(1
|
)%
|
|
8
|
%
|
Pods
|
(5
|
)%
|
|
3
|
%
|
|
First Nine Months
|
|
|
|
|
|||||||||||||||
|
2018
|
|
2017
|
|
Dollar
|
|
Percentage
|
|||||||||||||
($ in millions)
|
Dollars
|
|
Percent
|
|
Dollars
|
|
Percent
|
|
Change
|
|
Change
|
|||||||||
Net sales
|
$
|
4,629
|
|
|
100.0
|
%
|
|
$
|
3,056
|
|
|
100.0
|
%
|
|
$
|
1,573
|
|
|
51
|
%
|
Cost of sales
|
2,305
|
|
|
49.8
|
|
|
1,571
|
|
|
51.4
|
|
|
734
|
|
|
47
|
|
|||
Gross profit
|
2,324
|
|
|
50.2
|
|
|
1,485
|
|
|
48.6
|
|
|
839
|
|
|
56
|
|
|||
Selling, general and administrative expenses
|
1,636
|
|
|
35.3
|
|
|
852
|
|
|
27.9
|
|
|
784
|
|
|
92
|
|
|||
Other operating (income) expense, net
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
NM
|
|
|||
Income from operations
|
690
|
|
|
14.9
|
|
|
633
|
|
|
20.7
|
|
|
57
|
|
|
9
|
|
|||
Interest expense
|
221
|
|
|
4.8
|
|
|
76
|
|
|
2.5
|
|
|
145
|
|
|
191
|
|
|||
Interest expense - related party
|
51
|
|
|
2.2
|
|
|
75
|
|
|
4.8
|
|
|
(24
|
)
|
|
(32
|
)
|
|||
Loss on early extinguishment of debt
|
13
|
|
|
0.3
|
|
|
54
|
|
|
1.8
|
|
|
(41
|
)
|
|
NM
|
|
|||
Other (income) expense, net
|
(28
|
)
|
|
(0.6
|
)
|
|
88
|
|
|
2.9
|
|
|
(116
|
)
|
|
NM
|
|
|||
Income before provision for income taxes
|
433
|
|
|
9.4
|
|
|
340
|
|
|
11.1
|
|
|
93
|
|
|
27
|
|
|||
Provision for income taxes
|
110
|
|
|
2.4
|
|
|
102
|
|
|
3.3
|
|
|
8
|
|
|
8
|
|
|||
Net income
|
323
|
|
|
7.0
|
|
|
238
|
|
|
7.8
|
|
|
85
|
|
|
36
|
|
|||
Less: Net income attributable to employee redeemable non-controlling interest and mezzanine equity awards
|
3
|
|
|
0.1
|
|
|
3
|
|
|
0.1
|
|
|
—
|
|
|
NM
|
|
|||
Net income attributable to KDP
|
$
|
320
|
|
|
6.9
|
%
|
|
$
|
235
|
|
|
7.7
|
%
|
|
85
|
|
|
36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Basic
|
$
|
0.33
|
|
|
NM
|
|
|
$
|
0.30
|
|
|
NM
|
|
|
|
|
10
|
%
|
||
Diluted
|
$
|
0.32
|
|
|
NM
|
|
|
$
|
0.29
|
|
|
NM
|
|
|
|
|
10
|
%
|
||
Effective tax rate
|
25.4
|
%
|
|
NM
|
|
|
30.0
|
%
|
|
NM
|
|
|
NM
|
|
|
NM
|
|
(in millions)
|
Volume Change
|
|
CSD
|
100
|
%
|
NCB
|
100
|
%
|
Pods
|
(5
|
)%
|
Appliances
|
(1
|
)%
|
|
For the First Nine Months
|
|
Dollar
|
|
Percent
|
|||||||||
(in millions)
|
2018
|
|
2017
|
|
Change
|
|
Change
|
|||||||
Net sales
|
$
|
4,629
|
|
|
$
|
3,056
|
|
|
$
|
1,573
|
|
|
51.5
|
%
|
•
|
Incremental gross profit we acquired as a result of the consummation of the DPS Merger; and
|
•
|
The $133 million impact of the step-up of inventory primarily from the DPS Merger, which was recognized in the cost of goods sold for the third quarter of 2018 as the related inventory was sold during that period.
|
|
For the First Nine Months
|
|
Dollar
|
|
Percent
|
|||||||||
(in millions)
|
2018
|
|
2017
|
|
Change
|
|
Change
|
|||||||
Income from operations
|
$
|
690
|
|
|
$
|
633
|
|
|
$
|
57
|
|
|
9.0
|
%
|
(in millions)
|
For the First Nine Months
|
||||||
Segment Results — Net sales
|
2018
|
|
2017
|
||||
Beverage Concentrates
|
$
|
317
|
|
|
$
|
—
|
|
Packaged Beverages
|
1,238
|
|
|
—
|
|
||
Latin America Beverages
|
124
|
|
|
—
|
|
||
Coffee Systems
|
2,950
|
|
|
3,056
|
|
||
Net sales
|
$
|
4,629
|
|
|
$
|
3,056
|
|
|
|
|
|
||||
|
For the First Nine Months
|
||||||
(in millions)
|
2018
|
|
2017
|
||||
Segment Results — Income from Operations
|
|
|
|
||||
Beverage Concentrates
|
$
|
193
|
|
|
$
|
—
|
|
Packaged Beverages
|
61
|
|
|
—
|
|
||
Latin America Beverages
|
15
|
|
|
—
|
|
||
Coffee Systems
|
865
|
|
|
779
|
|
||
Total income from operations
|
1,134
|
|
|
779
|
|
||
Unallocated corporate costs
|
444
|
|
|
146
|
|
||
Income from operations
|
690
|
|
|
633
|
|
||
Interest expense
|
221
|
|
|
76
|
|
||
Interest expense - related party
|
51
|
|
|
75
|
|
||
Loss on early extinguishment of debt
|
13
|
|
|
54
|
|
||
Other (income) expense, net
|
(28
|
)
|
|
88
|
|
||
Income before provision for income taxes
|
$
|
433
|
|
|
$
|
340
|
|
|
For the First Nine Months
|
|
Dollar
|
|
Percent
|
|||||||||
(in millions)
|
2018
|
|
2017
|
|
Change
|
|
Change
|
|||||||
Net sales
|
$
|
2,950
|
|
|
$
|
3,056
|
|
|
$
|
(106
|
)
|
|
(3
|
)%
|
Income from operations
|
865
|
|
|
779
|
|
|
86
|
|
|
11
|
|
|
Volume Change
|
|
Appliances
|
—
|
%
|
Pods
|
4
|
%
|
•
|
our integration of DPS;
|
•
|
our continued payment of dividends;
|
•
|
our continued capital expenditures;
|
•
|
seasonality of our operating cash flows, which includes our payable extension program and structured payables, which could impact short-term liquidity;
|
•
|
our ability to issue unsecured commercial paper notes ("Commercial Paper") on a private placement basis up to a maximum aggregate amount outstanding at any time of $2,400 million;
|
•
|
fluctuations in our tax obligations;
|
•
|
future equity investments; and
|
•
|
future mergers or acquisitions of brand ownership companies, regional bottling companies, distributors and/or distribution rights to further extend our geographic coverage.
|
|
First Nine Months
|
||||||
(in millions)
|
2018
|
|
2017
|
||||
Net cash provided by operating activities
|
$
|
1,063
|
|
|
$
|
1,321
|
|
Net cash (used in) provided by investing activities
|
(19,070
|
)
|
|
201
|
|
||
Net cash provided by (used in) financing activities
|
18,084
|
|
|
(1,288
|
)
|
Rating Agency
|
Long-Term Debt Rating
|
Commercial Paper Rating
|
Outlook
|
Date of Last Change
|
Moody's
|
Baa2
|
P-2
|
Negative
|
May 11, 2018
|
S&P
|
BBB
|
A-2
|
Stable
|
May 14, 2018
|
|
Payments Due in Year
|
||||||||||||||||||||||||||
(in millions)
|
Total
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
After 2022
|
||||||||||||||
Long-term obligations
(4)
|
$
|
14,891
|
|
|
$
|
34
|
|
|
$
|
385
|
|
|
$
|
385
|
|
|
$
|
2,385
|
|
|
$
|
385
|
|
|
$
|
11,317
|
|
Interest payments
|
5,886
|
|
|
236
|
|
|
596
|
|
|
595
|
|
|
555
|
|
|
498
|
|
|
3,406
|
|
|||||||
Capital leases
(2)
|
332
|
|
|
8
|
|
|
34
|
|
|
34
|
|
|
34
|
|
|
35
|
|
|
187
|
|
|||||||
Operating leases
(3)
|
301
|
|
|
15
|
|
|
55
|
|
|
48
|
|
|
41
|
|
|
32
|
|
|
110
|
|
|||||||
Purchase obligations
(1)
|
1,842
|
|
|
590
|
|
|
505
|
|
|
267
|
|
|
146
|
|
|
131
|
|
|
203
|
|
|||||||
Payable to Mondelēz
|
16
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Total
|
$
|
23,268
|
|
|
$
|
883
|
|
|
$
|
1,591
|
|
|
$
|
1,329
|
|
|
$
|
3,161
|
|
|
$
|
1,081
|
|
|
$
|
15,223
|
|
(1)
|
Amounts represent payments under agreements to purchase goods or services that are legally binding and that specify all significant terms, including capital obligations and long-term contractual obligations.
|
(2)
|
Amounts represent our contractual payment obligations for our lease arrangements classified as capital leases. These amounts exclude renewal options not yet executed but were included in the lease term to determine capital lease obligation as the lease imposes a penalty on us in such amount that the renewal appeared reasonably assured at lease inception.
|
(3)
|
Amounts represent minimum rental commitments under our non-cancelable operating leases.
|
(4)
|
Amounts represent payment for the senior unsecured notes issued by us and the term loan credit agreement. Please refer to
Note 6 of the Notes to our Unaudited Condensed Consolidated Financial Statements
for additional information.
|
(in millions, except per share data)
|
Reported KDP
(1)
|
|
DPS
July 1 - July 8
(2)
|
|
Reclassifications
(3)
|
|
Pro Forma Adjustments
(4)
|
|
Pro Forma Combined
|
||||||||||
Net sales
|
$
|
2,732
|
|
|
$
|
125
|
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
2,856
|
|
Cost of sales
|
1,371
|
|
|
58
|
|
|
—
|
|
|
(127
|
)
|
|
1,302
|
|
|||||
Gross profit
|
1,361
|
|
|
67
|
|
|
—
|
|
|
126
|
|
|
1,554
|
|
|||||
Selling, general and administrative expenses
|
1,025
|
|
|
237
|
|
|
2
|
|
|
(265
|
)
|
|
999
|
|
|||||
Other operating income, net
|
(8
|
)
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(10
|
)
|
|||||
Income from operations
|
344
|
|
|
(170
|
)
|
|
—
|
|
|
391
|
|
|
565
|
|
|||||
Interest expense
|
172
|
|
|
4
|
|
|
—
|
|
|
2
|
|
|
178
|
|
|||||
Interest expense - related party
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Loss on early extinguishment of debt
|
11
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11
|
|
|||||
Other (income) expense, net
|
(33
|
)
|
|
(1
|
)
|
|
—
|
|
|
(3
|
)
|
|
(37
|
)
|
|||||
Income before provision for income taxes
|
194
|
|
|
(173
|
)
|
|
—
|
|
|
392
|
|
|
413
|
|
|||||
Provision for income taxes
|
46
|
|
|
(55
|
)
|
|
—
|
|
|
121
|
|
|
112
|
|
|||||
Net income
|
148
|
|
|
(118
|
)
|
|
—
|
|
|
271
|
|
|
301
|
|
|||||
Net income attributable to employee redeemable non-controlling interest and mezzanine equity awards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net income attributable to KDP
|
$
|
148
|
|
|
$
|
(118
|
)
|
|
$
|
—
|
|
|
$
|
271
|
|
|
$
|
301
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
$
|
0.11
|
|
|
|
|
|
|
|
|
$
|
0.22
|
|
||||||
Diluted
|
0.11
|
|
|
|
|
|
|
|
|
0.21
|
|
||||||||
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
1,361.8
|
|
|
|
|
|
|
27.2
|
|
|
1,389.0
|
|
|||||||
Diluted
|
1,373.6
|
|
|
|
|
|
|
27.1
|
|
|
1,400.7
|
|
1.
|
Refer to the
Statements of Income
.
|
2.
|
Refers to DPS's activity during the three months ended September 30, 2018 prior to the Merger Date.
|
3.
|
Refer to
Summary of Reclassifications
.
|
4.
|
Refer to
Summary of Pro Forma Adjustments
.
|
(in millions, except per share data)
|
Historical DPS
(1)
|
|
Historical KGM
(2)
|
|
Reclassifications
(3)
|
|
Pro Forma Adjustments
(4)
|
|
Pro Forma Combined
|
||||||||||
Net sales
|
$
|
1,740
|
|
|
$
|
1,140
|
|
|
$
|
—
|
|
|
$
|
(104
|
)
|
|
$
|
2,776
|
|
Cost of sales
|
707
|
|
|
593
|
|
|
(7
|
)
|
|
(49
|
)
|
|
1,244
|
|
|||||
Gross profit
|
1,033
|
|
|
547
|
|
|
7
|
|
|
(55
|
)
|
|
1,532
|
|
|||||
Selling, general and administrative expenses
|
640
|
|
|
244
|
|
|
100
|
|
|
(18
|
)
|
|
966
|
|
|||||
Transportation and warehousing expenses
|
—
|
|
|
58
|
|
|
(58
|
)
|
|
—
|
|
|
—
|
|
|||||
Transaction costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Depreciation and amortization
|
26
|
|
|
—
|
|
|
(26
|
)
|
|
—
|
|
|
—
|
|
|||||
Restructuring expenses
|
—
|
|
|
15
|
|
|
(15
|
)
|
|
—
|
|
|
—
|
|
|||||
Other operating income, net
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||||
Income from operations
|
367
|
|
|
230
|
|
|
7
|
|
|
(37
|
)
|
|
567
|
|
|||||
Interest expense
|
40
|
|
|
36
|
|
|
(15
|
)
|
|
97
|
|
|
158
|
|
|||||
Interest expense - related party
|
—
|
|
|
25
|
|
|
—
|
|
|
(25
|
)
|
|
—
|
|
|||||
Interest income
|
(1
|
)
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|||||
Loss on early extinguishment of debt
|
13
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|||||
(Gain) loss on financial instruments, net
|
—
|
|
|
(9
|
)
|
|
9
|
|
|
—
|
|
|
—
|
|
|||||
(Gain) loss on foreign currency, net
|
—
|
|
|
10
|
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
|||||
Other (income) expense, net
|
(2
|
)
|
|
3
|
|
|
22
|
|
|
(2
|
)
|
|
21
|
|
|||||
Income before provision for income taxes
|
317
|
|
|
163
|
|
|
—
|
|
|
(107
|
)
|
|
373
|
|
|||||
Provision for income taxes
|
114
|
|
|
46
|
|
|
—
|
|
|
(40
|
)
|
|
120
|
|
|||||
Income before equity in loss of unconsolidated subsidiaries
|
203
|
|
|
117
|
|
|
—
|
|
|
(67
|
)
|
|
253
|
|
|||||
Equity in loss of unconsolidated subsidiaries, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net income
|
203
|
|
|
117
|
|
|
—
|
|
|
(67
|
)
|
|
253
|
|
|||||
Net income attributable to employee redeemable non-controlling interest and mezzanine equity awards
|
—
|
|
|
1
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|||||
Net income attributable to KDP
|
$
|
203
|
|
|
$
|
116
|
|
|
$
|
—
|
|
|
$
|
(66
|
)
|
|
$
|
253
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
$
|
1.12
|
|
|
|
|
|
|
|
|
$
|
0.18
|
|
||||||
Diluted
|
1.11
|
|
|
|
|
|
|
|
|
0.18
|
|
||||||||
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
181.4
|
|
|
|
|
|
|
1,205.1
|
|
|
1,386.5
|
|
|||||||
Diluted
|
182.1
|
|
|
|
|
|
|
1,204.4
|
|
|
1,386.5
|
|
1.
|
Refer to DPS's Form 10-Q as filed on October 25, 2017 for the three months ended September 30, 2017.
|
2.
|
Refer to Exhibit 99.4 to the Form 8-K/A as filed on August 8, 2018 for Maple's three months ended September 30, 2017.
|
3.
|
Refer to
Summary of Reclassifications
.
|
4.
|
Refer to
Summary of Pro Forma Adjustments
.
|
(in millions, except per share data)
|
Reported KDP
(1)
|
|
DPS
Jan 1 - July 8
(2)
|
|
Pro Forma Adjustments
(3)
|
|
Pro Forma Combined
|
||||||||
Net sales
|
$
|
4,629
|
|
|
$
|
3,605
|
|
|
$
|
(27
|
)
|
|
$
|
8,207
|
|
Cost of sales
|
2,305
|
|
|
1,529
|
|
|
(140
|
)
|
|
3,694
|
|
||||
Gross profit
|
2,324
|
|
|
2,076
|
|
|
113
|
|
|
4,513
|
|
||||
Selling, general and administrative expenses
|
1,636
|
|
|
1,639
|
|
|
(375
|
)
|
|
2,900
|
|
||||
Other operating income, net
|
(2
|
)
|
|
(14
|
)
|
|
—
|
|
|
(16
|
)
|
||||
Income from operations
|
690
|
|
|
451
|
|
|
488
|
|
|
1,629
|
|
||||
Interest expense
|
221
|
|
|
88
|
|
|
184
|
|
|
493
|
|
||||
Interest expense - related party
|
51
|
|
|
—
|
|
|
(51
|
)
|
|
—
|
|
||||
Loss on early extinguishment of debt
|
13
|
|
|
—
|
|
|
—
|
|
|
13
|
|
||||
Other (income) expense, net
|
(28
|
)
|
|
5
|
|
|
(18
|
)
|
|
(41
|
)
|
||||
Income before provision for income taxes
|
433
|
|
|
358
|
|
|
373
|
|
|
1,164
|
|
||||
Provision for income taxes
|
110
|
|
|
82
|
|
|
117
|
|
|
309
|
|
||||
Net income
|
323
|
|
|
276
|
|
|
256
|
|
|
855
|
|
||||
Net income attributable to employee redeemable non-controlling interest and mezzanine equity awards
|
3
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
||||
Net income attributable to KDP
|
$
|
320
|
|
|
$
|
276
|
|
|
$
|
259
|
|
|
$
|
855
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.33
|
|
|
|
|
|
|
$
|
0.62
|
|
||||
Diluted
|
0.32
|
|
|
|
|
|
|
0.61
|
|
||||||
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic
|
983.0
|
|
|
|
|
406.0
|
|
|
1,389.0
|
|
|||||
Diluted
|
994.1
|
|
|
|
|
405.9
|
|
|
1,400.0
|
|
1.
|
Refer to the
Statements of Income
.
|
2.
|
Refers to DPS's activity during the nine months ended September 30, 2018 prior to the Merger Date.
|
3.
|
Refer to
Summary of Pro Forma Adjustments
.
|
(in millions, except per share data)
|
Historical DPS
(1)
|
|
Historical KGM
(2)
|
|
Reclassifications
(3)
|
|
Pro Forma Adjustments
(4)
|
|
Pro Forma Combined
|
||||||||||
Net sales
|
$
|
5,047
|
|
|
$
|
3,056
|
|
|
$
|
—
|
|
|
$
|
(128
|
)
|
|
$
|
7,975
|
|
Cost of sales
|
2,032
|
|
|
1,569
|
|
|
—
|
|
|
(54
|
)
|
|
3,547
|
|
|||||
Gross profit
|
3,015
|
|
|
1,487
|
|
|
—
|
|
|
(74
|
)
|
|
4,428
|
|
|||||
Selling, general and administrative expenses
|
1,945
|
|
|
633
|
|
|
295
|
|
|
(14
|
)
|
|
2,859
|
|
|||||
Transportation and warehousing expenses
|
—
|
|
|
174
|
|
|
(174
|
)
|
|
—
|
|
|
—
|
|
|||||
Transaction costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Depreciation and amortization
|
76
|
|
|
—
|
|
|
(76
|
)
|
|
—
|
|
|
—
|
|
|||||
Restructuring expenses
|
—
|
|
|
45
|
|
|
(45
|
)
|
|
—
|
|
|
—
|
|
|||||
Other operating income, net
|
(31
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
|||||
Income from operations
|
1,025
|
|
|
635
|
|
|
—
|
|
|
(60
|
)
|
|
1,600
|
|
|||||
Interest expense
|
124
|
|
|
127
|
|
|
(55
|
)
|
|
263
|
|
|
459
|
|
|||||
Interest expense - related party
|
—
|
|
|
75
|
|
|
—
|
|
|
(75
|
)
|
|
—
|
|
|||||
Interest income
|
(3
|
)
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|||||
Loss on early extinguishment of debt
|
62
|
|
|
54
|
|
|
—
|
|
|
—
|
|
|
116
|
|
|||||
(Gain) loss on financial instruments, net
|
—
|
|
|
18
|
|
|
(18
|
)
|
|
—
|
|
|
—
|
|
|||||
(Gain) loss on foreign currency, net
|
—
|
|
|
21
|
|
|
(21
|
)
|
|
—
|
|
|
—
|
|
|||||
Other (income) expense, net
|
(6
|
)
|
|
—
|
|
|
92
|
|
|
(4
|
)
|
|
82
|
|
|||||
Income before provision for income taxes
|
848
|
|
|
340
|
|
|
(1
|
)
|
|
(244
|
)
|
|
943
|
|
|||||
Provision for income taxes
|
279
|
|
|
102
|
|
|
—
|
|
|
(91
|
)
|
|
290
|
|
|||||
Income before equity in loss of unconsolidated subsidiaries
|
569
|
|
|
238
|
|
|
(1
|
)
|
|
(153
|
)
|
|
653
|
|
|||||
Equity in loss of unconsolidated subsidiaries, net of tax
|
1
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|||||
Net income
|
568
|
|
|
238
|
|
|
—
|
|
|
(153
|
)
|
|
653
|
|
|||||
Net income attributable to employee redeemable non-controlling interest and mezzanine equity awards
|
—
|
|
|
3
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|||||
Net income attributable to KDP
|
$
|
568
|
|
|
$
|
235
|
|
|
$
|
—
|
|
|
$
|
(150
|
)
|
|
$
|
653
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
$
|
3.11
|
|
|
|
|
|
|
|
|
$
|
0.47
|
|
||||||
Diluted
|
3.09
|
|
|
|
|
|
|
|
|
0.47
|
|
||||||||
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
182.7
|
|
|
|
|
|
|
1,203.8
|
|
|
1,386.5
|
|
|||||||
Diluted
|
183.5
|
|
|
|
|
|
|
1,203.0
|
|
|
1,386.5
|
|
1.
|
Refer to DPS's Form 10-Q as filed on October 25, 2017 for the nine months ended September 30, 2017.
|
2.
|
Refer to Exhibit 99.4 to the Form 8-K/A as filed on August 8, 2018 for Maple's nine months ended September 30, 2017.
|
3.
|
Refer to
Summary of Reclassifications
.
|
4.
|
Refer to
Summary of Pro Forma Adjustments
.
|
(in millions)
|
Reported KDP
|
|
DPS
July 1 - July 8
(1)
|
|
Reclassifications
(2)
|
|
Pro Forma Adjustments
(3)
|
|
Pro Forma Combined
|
||||||||||
For the Third Quarter of 2018
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Sales
|
|
|
|
|
|
|
|
|
|
||||||||||
Beverage Concentrates
|
$
|
317
|
|
|
$
|
15
|
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
331
|
|
Packaged Beverages
|
1,238
|
|
|
98
|
|
|
—
|
|
|
—
|
|
|
1,336
|
|
|||||
Latin America Beverages
|
124
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|
136
|
|
|||||
Coffee Systems
|
1,053
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,053
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from Operations
|
|
|
|
|
|
|
|
|
|
||||||||||
Beverage Concentrates
|
$
|
193
|
|
|
$
|
(5
|
)
|
|
$
|
—
|
|
|
$
|
16
|
|
|
$
|
204
|
|
Packaged Beverages
|
61
|
|
|
2
|
|
|
—
|
|
|
99
|
|
|
162
|
|
|||||
Latin America Beverages
|
15
|
|
|
2
|
|
|
—
|
|
|
10
|
|
|
27
|
|
|||||
Coffee Systems
|
334
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
334
|
|
|||||
Unallocated Corporate
|
(259
|
)
|
|
(169
|
)
|
|
—
|
|
|
266
|
|
|
(162
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Historical KGM
(4)
|
|
Historical DPS
(5)
|
|
Reclassifications
(2)
|
|
Pro Forma Adjustments
(3)
|
|
Pro Forma Combined
|
||||||||||
For the Third Quarter of 2017
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Sales
|
|
|
|
|
|
|
|
|
|
||||||||||
Beverage Concentrates
|
$
|
—
|
|
|
$
|
334
|
|
|
$
|
—
|
|
|
$
|
(13
|
)
|
|
$
|
321
|
|
Packaged Beverages
|
—
|
|
|
1,273
|
|
|
—
|
|
|
—
|
|
|
1,273
|
|
|||||
Latin America Beverages
|
—
|
|
|
133
|
|
|
—
|
|
|
—
|
|
|
133
|
|
|||||
Coffee Systems
|
1,140
|
|
|
—
|
|
|
—
|
|
|
(91
|
)
|
|
1,049
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from Operations
|
|
|
|
|
|
|
|
|
|
||||||||||
Beverage Concentrates
|
$
|
—
|
|
|
$
|
217
|
|
|
$
|
—
|
|
|
$
|
(13
|
)
|
|
$
|
204
|
|
Packaged Beverages
|
—
|
|
|
191
|
|
|
(1
|
)
|
|
2
|
|
|
192
|
|
|||||
Latin America Beverages
|
—
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
11
|
|
|||||
Coffee Systems
|
288
|
|
|
—
|
|
|
1
|
|
|
(28
|
)
|
|
261
|
|
|||||
Unallocated Corporate
|
(58
|
)
|
|
(52
|
)
|
|
7
|
|
|
2
|
|
|
(101
|
)
|
1.
|
Refers to DPS's activity during the three months ended September 30, 2018 prior to the Merger Date.
|
2.
|
Refer to
Summary of Reclassifications
.
|
3.
|
Refer to
Summary of Pro Forma Adjustments
.
|
4.
|
Agrees to historical GAAP financial statements for Maple's three months ended September 30, 2017 (as filed in Exhibit 99.4 to the Form 8-K/A on August 8, 2018). The presentation differs from the prior year KDP reported results within the Form 10-Q as a result of the application of the reclassifications shown above.
|
5.
|
Agrees to DPS's Form 10-Q as filed on October 25, 2017 for the three months ended September 30, 2017. These numbers have been adjusted for the allocation of other operating income, net.
|
(in millions)
|
Reported KDP
|
|
DPS
July 1 - July 8
(1)
|
|
Reclassifications
(2)
|
|
Pro Forma Adjustments
(3)
|
|
Pro Forma Combined
|
||||||||||
For the First Nine Months of 2018
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Sales
|
|
|
|
|
|
|
|
|
|
||||||||||
Beverage Concentrates
|
$
|
317
|
|
|
$
|
689
|
|
|
$
|
—
|
|
|
$
|
(27
|
)
|
|
$
|
979
|
|
Packaged Beverages
|
1,238
|
|
|
2,654
|
|
|
—
|
|
|
—
|
|
|
3,892
|
|
|||||
Latin America Beverages
|
124
|
|
|
262
|
|
|
—
|
|
|
—
|
|
|
386
|
|
|||||
Coffee Systems
|
2,950
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,950
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from Operations
|
|
|
|
|
|
|
|
|
|
||||||||||
Beverage Concentrates
|
$
|
193
|
|
|
$
|
438
|
|
|
$
|
—
|
|
|
$
|
(15
|
)
|
|
$
|
616
|
|
Packaged Beverages
|
61
|
|
|
297
|
|
|
—
|
|
|
123
|
|
|
481
|
|
|||||
Latin America Beverages
|
15
|
|
|
40
|
|
|
—
|
|
|
10
|
|
|
65
|
|
|||||
Coffee Systems
|
866
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
866
|
|
|||||
Unallocated Corporate
|
(444
|
)
|
|
(324
|
)
|
|
—
|
|
|
370
|
|
|
(398
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Historical KGM
(4)
|
|
Historical DPS
(5)
|
|
Reclassifications
(2)
|
|
Pro Forma Adjustments
(3)
|
|
Pro Forma Combined
|
||||||||||
For the First Nine Months of 2017
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Sales
|
|
|
|
|
|
|
|
|
|
||||||||||
Beverage Concentrates
|
$
|
—
|
|
|
$
|
984
|
|
|
$
|
—
|
|
|
$
|
(37
|
)
|
|
$
|
947
|
|
Packaged Beverages
|
—
|
|
|
3,693
|
|
|
—
|
|
|
—
|
|
|
3,693
|
|
|||||
Latin America Beverages
|
—
|
|
|
370
|
|
|
—
|
|
|
—
|
|
|
370
|
|
|||||
Coffee Systems
|
3,056
|
|
|
—
|
|
|
—
|
|
|
(91
|
)
|
|
2,965
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from Operations
|
|
|
|
|
|
|
|
|
|
||||||||||
Beverage Concentrates
|
$
|
—
|
|
|
$
|
640
|
|
|
$
|
—
|
|
|
$
|
(37
|
)
|
|
$
|
603
|
|
Packaged Beverages
|
—
|
|
|
559
|
|
|
—
|
|
|
4
|
|
|
563
|
|
|||||
Latin America Beverages
|
—
|
|
|
46
|
|
|
3
|
|
|
—
|
|
|
49
|
|
|||||
Coffee Systems
|
786
|
|
|
—
|
|
|
(6
|
)
|
|
(28
|
)
|
|
752
|
|
|||||
Unallocated Corporate
|
(151
|
)
|
|
(220
|
)
|
|
3
|
|
|
2
|
|
|
(366
|
)
|
1.
|
Refers to DPS's activity during the three months ended September 30, 2018 prior to the Merger Date.
|
2.
|
Refer to
Summary of Reclassifications
.
|
3.
|
Refer to
Summary of Pro Forma Adjustments
.
|
4.
|
Agrees to historical GAAP financial statements for Maple's three months ended September 30, 2017 (as filed in Exhibit 99.4 to the Form 8-K/A on August 8, 2018). The presentation differs from the prior year KDP reported results within the Form 10-Q as a result of the application of the reclassifications shown above.
|
5.
|
Agrees to DPS's Form 10-Q as filed on October 25, 2017 for the three months ended September 30, 2017. These numbers have been adjusted for the allocation of other operating income, net.
|
a.
|
A decrease in Net sales to remove the historical deferred revenue associated with DPS' arrangements with PepsiCo, Inc. and The Coca-Cola Company, which were eliminated in the fair value adjustments for DPS as part of purchase price accounting.
|
b.
|
An increase in Net sales to remove the historical amortization of certain capitalized upfront customer incentive program payments. These were eliminated in the fair value adjustments for DPS as these upfront payments were revalued within the customer relationship intangible assets recorded in purchase price accounting.
|
c.
|
Adjustment to remove the impact of the step-up of inventory recorded in purchase price accounting.
|
d.
|
Adjustments to SG&A expenses due to changes in amortization as a result of the fair value adjustments for DPS' intangible assets with definite lives as part of purchase price accounting.
|
e.
|
Adjustments to SG&A expenses due to changes in depreciation as a result of the fair value adjustments for DPS' property, plant and equipment as part of purchase price accounting.
|
f.
|
A decrease to SG&A expenses for both DPS and Maple to remove non-recurring transaction costs as a result of the DPS Merger.
|
g.
|
Removal of the Interest expense - related party caption for Maple, as the related party debt was capitalized into Additional paid-in capital immediately prior to the DPS Merger.
|
h.
|
Adjustments to Interest expense to remove the historical amortization of deferred debt issuance costs, discounts and premiums and to record incremental amortization as a result of the fair value adjustments for DPS' senior unsecured notes as part of purchase price accounting.
|
i.
|
Adjustments to Interest expense to record incremental interest expense and amortization of deferred debt issuance costs for borrowings related to the DPS Merger.
|
j.
|
Removal of the Net income attributable to employee redeemable non-controlling interest and mezzanine equity awards caption as the Maple non-controlling interest was eliminated to reflect the capital structure of KDP.
|
k.
|
Adjustments to SG&A expenses to remove accelerated stock-based compensation expense as a result of the DPS Merger.
|
l.
|
As a result of the change in year-end for KGM, the Company has removed the 53rd week from its Pro Forma Condensed Combined Statement of Income as it would not be representative of the Company if the merger had occurred on December 31, 2016.
|
a.
|
Foreign currency transaction gains and losses were reclassified from Cost of sales and SG&A expenses in the historical DPS Statements of Income to Other (income) expense, net.
|
b.
|
Gains and losses related to impairment and sales of fixed assets were reclassified from Cost of sales in the historical Maple Statements of Income to Other operating income, net.
|
c.
|
Transportation and warehousing expenses were reclassified from Transportation and warehousing expenses in the historical Maple Statements of Income to SG&A expenses.
|
d.
|
Transaction costs were reclassified from Transaction costs in the historical Maple Statements of Income to SG&A expenses.
|
e.
|
Restructuring expenses were reclassified from Restructuring expenses in the historical Maple Statements of Income to SG&A expenses.
|
f.
|
Depreciation and amortization expenses were reclassified from Depreciation and amortization in the historical DPS Statements of Income to SG&A expenses.
|
g.
|
Interest income was reclassified from Interest income in the historical DPS Statements of Income to Other (income) expense, net.
|
h.
|
Gains and losses on derivative instruments were reclassified from (Gain) loss on financial instruments, net in the historical Maple Statements of Income to either Cost of goods sold, Interest expense or Other (income) expense, net in order to match the income statement presentation to the underlying nature of the transaction.
|
|
For the Third Quarter of 2018
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Pro Forma
|
|
Mark to Market
|
|
Amortization of Intangibles
|
|
Amortization of Deferred Financing Costs
|
|
Stock Compensation
|
|
Restructuring and Integration Expenses
|
|
Productivity
|
|
Transaction Costs
|
|
Loss on Early Payment of Debt
|
|
Provision for Settlements
|
|
Tax Reform
|
|
Total Adjustments
|
|
Adjusted Pro Forma
|
||||||||||||||||||||||||||
Net sales
|
$
|
2,856
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,856
|
|
Cost of sales
|
1,302
|
|
|
(27
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(32
|
)
|
|
1,270
|
|
|||||||||||||
Gross profit
|
1,554
|
|
|
27
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32
|
|
|
1,586
|
|
|||||||||||||
Gross margin
|
54.4
|
%
|
|
0.9
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.2
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
1.1
|
%
|
|
55.5
|
%
|
|||||||||||||
Selling, general and administrative expenses
|
$
|
999
|
|
|
$
|
1
|
|
|
$
|
(30
|
)
|
|
$
|
—
|
|
|
$
|
(4
|
)
|
|
$
|
(47
|
)
|
|
$
|
(7
|
)
|
|
$
|
(2
|
)
|
|
$
|
—
|
|
|
$
|
(11
|
)
|
|
$
|
—
|
|
|
$
|
(100
|
)
|
|
$
|
899
|
|
Other operating income, net
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|||||||||||||
Income from operations
|
565
|
|
|
26
|
|
|
30
|
|
|
—
|
|
|
4
|
|
|
47
|
|
|
12
|
|
|
2
|
|
|
—
|
|
|
11
|
|
|
—
|
|
|
132
|
|
|
697
|
|
|||||||||||||
Operating margin
|
19.8
|
%
|
|
0.9
|
%
|
|
1.1
|
%
|
|
—
|
%
|
|
0.1
|
%
|
|
1.6
|
%
|
|
0.4
|
%
|
|
0.1
|
%
|
|
—
|
%
|
|
0.4
|
%
|
|
—
|
%
|
|
4.6
|
%
|
|
24.4
|
%
|
|||||||||||||
Interest expense
|
$
|
178
|
|
|
$
|
(7
|
)
|
|
$
|
—
|
|
|
$
|
(4
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(10
|
)
|
|
$
|
168
|
|
Loss on early extinguishment of debt
|
11
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|||||||||||||
Other income, net
|
(37
|
)
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
(39
|
)
|
|||||||||||||
Income before provision for income taxes
|
413
|
|
|
35
|
|
|
30
|
|
|
4
|
|
|
4
|
|
|
47
|
|
|
10
|
|
|
3
|
|
|
11
|
|
|
11
|
|
|
—
|
|
|
155
|
|
|
568
|
|
|||||||||||||
Provision for income taxes
|
112
|
|
|
8
|
|
|
8
|
|
|
1
|
|
|
1
|
|
|
17
|
|
|
3
|
|
|
1
|
|
|
3
|
|
|
3
|
|
|
(3
|
)
|
|
42
|
|
|
154
|
|
|||||||||||||
Effective tax rate
|
27.1
|
%
|
|
(0.3
|
)%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.9
|
%
|
|
0.1
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
(0.7
|
)%
|
|
—
|
%
|
|
27.1
|
%
|
|||||||||||||
Net income
|
$
|
301
|
|
|
$
|
27
|
|
|
$
|
22
|
|
|
$
|
3
|
|
|
$
|
3
|
|
|
$
|
30
|
|
|
$
|
7
|
|
|
$
|
2
|
|
|
$
|
8
|
|
|
$
|
8
|
|
|
$
|
3
|
|
|
$
|
113
|
|
|
$
|
414
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
Pro Forma EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma Adjusted EPS
|
||||||||||||||||||||||||||
Diluted earnings per common share
|
$
|
0.21
|
|
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.02
|
|
|
$
|
0.01
|
|
|
$
|
—
|
|
|
$
|
0.01
|
|
|
$
|
0.01
|
|
|
$
|
—
|
|
|
$
|
0.09
|
|
|
$
|
0.30
|
|
Shares
|
1,400.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,400.7
|
|
|
For the Third Quarter of 2017
|
||||||||||||||||||||||||||||||||||||||||||||||
|
Pro Forma
|
|
Mark to Market
|
|
Amortization of Intangibles
|
|
Amortization of Deferred Financing Costs
|
|
Stock Compensation
|
|
Transaction Costs
|
|
Restructuring & Integration Expenses
|
|
Productivity
|
|
Loss on Early Payment of Debt
|
|
Provision for Settlements
|
|
Total Adjustments
|
|
Adjusted Pro Forma
|
||||||||||||||||||||||||
Net sales
|
$
|
2,776
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,776
|
|
Cost of sales
|
1,244
|
|
|
15
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
13
|
|
|
1,257
|
|
||||||||||||
Gross profit
|
1,532
|
|
|
(15
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
1,519
|
|
||||||||||||
Gross margin
|
55.2
|
%
|
|
(0.6
|
)%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.1
|
%
|
|
—
|
%
|
|
—
|
%
|
|
(0.5
|
)%
|
|
54.7
|
%
|
||||||||||||
Selling, general and administrative expenses
|
$
|
966
|
|
|
$
|
10
|
|
|
$
|
(26
|
)
|
|
$
|
—
|
|
|
$
|
(9
|
)
|
|
$
|
(1
|
)
|
|
$
|
(15
|
)
|
|
$
|
(14
|
)
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
(56
|
)
|
|
$
|
910
|
|
Other operating income, net
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
||||||||||||
Income from operations
|
567
|
|
|
(25
|
)
|
|
26
|
|
|
—
|
|
|
9
|
|
|
1
|
|
|
15
|
|
|
16
|
|
|
—
|
|
|
1
|
|
|
43
|
|
|
610
|
|
||||||||||||
Operating margin
|
20.4
|
%
|
|
(0.8
|
)%
|
|
0.9
|
%
|
|
—
|
%
|
|
0.3
|
%
|
|
0.1
|
%
|
|
0.5
|
%
|
|
0.6
|
%
|
|
—
|
%
|
|
0.1
|
%
|
|
1.6
|
%
|
|
22.0
|
%
|
||||||||||||
Interest expense
|
$
|
158
|
|
|
$
|
8
|
|
|
$
|
—
|
|
|
$
|
(6
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
160
|
|
Loss on early extinguishment of debt
|
15
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
||||||||||||
Other income, net
|
21
|
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
15
|
|
||||||||||||
Income before provision for income taxes
|
373
|
|
|
(27
|
)
|
|
26
|
|
|
6
|
|
|
9
|
|
|
1
|
|
|
15
|
|
|
16
|
|
|
15
|
|
|
1
|
|
|
62
|
|
|
435
|
|
||||||||||||
Provision for income taxes
|
120
|
|
|
(11
|
)
|
|
9
|
|
|
1
|
|
|
2
|
|
|
—
|
|
|
6
|
|
|
6
|
|
|
5
|
|
|
—
|
|
|
18
|
|
|
138
|
|
||||||||||||
Effective tax rate
|
32.2
|
%
|
|
(0.7
|
)%
|
|
0.1
|
%
|
|
(0.3
|
)%
|
|
(0.2
|
)%
|
|
(0.1
|
)%
|
|
0.3
|
%
|
|
0.2
|
%
|
|
—
|
%
|
|
—
|
%
|
|
(0.5
|
)%
|
|
31.7
|
%
|
||||||||||||
Net income
|
$
|
253
|
|
|
$
|
(16
|
)
|
|
$
|
17
|
|
|
$
|
5
|
|
|
$
|
7
|
|
|
$
|
1
|
|
|
$
|
9
|
|
|
$
|
10
|
|
|
$
|
10
|
|
|
$
|
1
|
|
|
$
|
44
|
|
|
$
|
297
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Pro Forma EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma Adjusted EPS
|
||||||||||||||||||||||||
Diluted earnings per common share
|
$
|
0.18
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.01
|
|
|
$
|
—
|
|
|
$
|
0.01
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.01
|
|
|
$
|
0.01
|
|
|
$
|
—
|
|
|
$
|
0.03
|
|
|
$
|
0.21
|
|
Shares
|
1,386.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,386.5
|
|
|
For the First Nine Months of 2018
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
Amortization of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
|
Pro Forma
|
|
Mark to Market
|
|
Intangibles
|
|
Deferred Financing Costs
|
|
Stock Compensation
|
|
Restructuring and Integration Expenses
|
|
Productivity
|
|
Transaction Costs
|
|
Loss on Early Payment of Debt
|
|
Provision for Settlements
|
|
Tax Reform
|
|
Total Adjustments
|
|
Adjusted
|
||||||||||||||||||||||||||
Net sales
|
$
|
8,207
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
8,211
|
|
Cost of sales
|
3,694
|
|
|
(43
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(54
|
)
|
|
3,640
|
|
|||||||||||||
Gross profit
|
4,513
|
|
|
43
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
58
|
|
|
4,571
|
|
|||||||||||||
Gross margin
|
55.0
|
%
|
|
0.5
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.1
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.1
|
%
|
|
—
|
%
|
|
0.7
|
%
|
|
55.7
|
%
|
|||||||||||||
Selling, general and administrative expenses
|
$
|
2,900
|
|
|
$
|
10
|
|
|
$
|
(89
|
)
|
|
$
|
—
|
|
|
$
|
(16
|
)
|
|
$
|
(86
|
)
|
|
$
|
(12
|
)
|
|
$
|
(2
|
)
|
|
$
|
—
|
|
|
$
|
(11
|
)
|
|
$
|
—
|
|
|
$
|
(206
|
)
|
|
$
|
2,694
|
|
Other operating income, net
|
(16
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
(20
|
)
|
|||||||||||||
Income from operations
|
1,629
|
|
|
33
|
|
|
89
|
|
|
—
|
|
|
16
|
|
|
86
|
|
|
27
|
|
|
2
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|
268
|
|
|
1,897
|
|
|||||||||||||
Operating margin
|
19.8
|
%
|
|
0.4
|
%
|
|
1.1
|
%
|
|
—
|
%
|
|
0.2
|
%
|
|
1.1
|
%
|
|
0.4
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.2
|
%
|
|
—
|
%
|
|
3.3
|
%
|
|
23.1
|
%
|
|||||||||||||
Interest expense
|
$
|
493
|
|
|
$
|
30
|
|
|
$
|
—
|
|
|
$
|
(5
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
24
|
|
|
$
|
517
|
|
Loss on early extinguishment of debt
|
13
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|||||||||||||
Other income, net
|
(41
|
)
|
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
(37
|
)
|
|||||||||||||
Income before provision for income taxes
|
1,164
|
|
|
(1
|
)
|
|
89
|
|
|
5
|
|
|
16
|
|
|
86
|
|
|
27
|
|
|
3
|
|
|
13
|
|
|
15
|
|
|
—
|
|
|
253
|
|
|
1,417
|
|
|||||||||||||
Provision for income taxes
|
309
|
|
|
(1
|
)
|
|
23
|
|
|
1
|
|
|
3
|
|
|
23
|
|
|
8
|
|
|
1
|
|
|
3
|
|
|
4
|
|
|
4
|
|
|
69
|
|
|
378
|
|
|||||||||||||
Effective tax rate
|
26.5
|
%
|
|
(0.1
|
)%
|
|
—
|
%
|
|
—
|
%
|
|
(0.1
|
)%
|
|
—
|
%
|
|
0.1
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.4
|
%
|
|
0.2
|
%
|
|
26.7
|
%
|
|||||||||||||
Net income
|
$
|
855
|
|
|
$
|
—
|
|
|
$
|
66
|
|
|
$
|
4
|
|
|
$
|
13
|
|
|
$
|
63
|
|
|
$
|
19
|
|
|
$
|
2
|
|
|
$
|
10
|
|
|
$
|
11
|
|
|
$
|
(4
|
)
|
|
$
|
184
|
|
|
$
|
1,039
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
Pro Forma EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma Adjusted EPS
|
||||||||||||||||||||||||||
Diluted earnings per common share
|
$
|
0.61
|
|
|
$
|
—
|
|
|
$
|
0.05
|
|
|
$
|
—
|
|
|
$
|
0.01
|
|
|
$
|
0.05
|
|
|
$
|
0.01
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.01
|
|
|
$
|
—
|
|
|
$
|
0.13
|
|
|
$
|
0.74
|
|
Shares
|
1,400.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,400.0
|
|
|
For the First Nine Months of 2017
|
||||||||||||||||||||||||||||||||||||||||||||||
|
Pro Forma
|
|
Mark to Market
|
|
Amortization of Intangibles
|
|
Amortization of Deferred Financing Costs
|
|
Stock Compensation
|
|
Transaction costs
|
|
Restructuring & Integration Expenses
|
|
Productivity
|
|
Loss on Early Payment of Debt
|
|
Provision for Settlements
|
|
Total Adjustments
|
|
Adjusted
|
||||||||||||||||||||||||
Net sales
|
$
|
7,975
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,975
|
|
Cost of sales
|
3,547
|
|
|
23
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
14
|
|
|
3,561
|
|
||||||||||||
Gross profit
|
4,428
|
|
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
|
4,414
|
|
||||||||||||
Gross margin
|
55.5
|
%
|
|
(0.3
|
)%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.1
|
%
|
|
—
|
%
|
|
—
|
%
|
|
(0.2
|
)%
|
|
55.3
|
%
|
||||||||||||
Selling, general and administrative expenses
|
$
|
2,859
|
|
|
$
|
(10
|
)
|
|
$
|
(80
|
)
|
|
$
|
—
|
|
|
$
|
(21
|
)
|
|
$
|
(23
|
)
|
|
$
|
(45
|
)
|
|
$
|
(52
|
)
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
(232
|
)
|
|
$
|
2,627
|
|
Income from operations
|
1,600
|
|
|
(13
|
)
|
|
80
|
|
|
—
|
|
|
21
|
|
|
23
|
|
|
45
|
|
|
61
|
|
|
—
|
|
|
1
|
|
|
218
|
|
|
1,818
|
|
||||||||||||
Operating margin
|
20.1
|
%
|
|
(0.2
|
)%
|
|
1.0
|
%
|
|
—
|
%
|
|
0.2
|
%
|
|
0.3
|
%
|
|
0.5
|
%
|
|
0.7
|
%
|
|
—
|
%
|
|
—
|
%
|
|
2.7
|
%
|
|
22.8
|
%
|
||||||||||||
Interest expense
|
$
|
459
|
|
|
$
|
54
|
|
|
$
|
—
|
|
|
$
|
(19
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
35
|
|
|
$
|
494
|
|
Loss on early extinguishment of debt
|
116
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(116
|
)
|
|
—
|
|
|
(116
|
)
|
|
—
|
|
||||||||||||
Other (income) expense, net
|
82
|
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
74
|
|
||||||||||||
Income before provision for income taxes
|
943
|
|
|
(59
|
)
|
|
80
|
|
|
19
|
|
|
21
|
|
|
23
|
|
|
45
|
|
|
61
|
|
|
116
|
|
|
1
|
|
|
307
|
|
|
1,250
|
|
||||||||||||
Provision for income taxes
|
290
|
|
|
(23
|
)
|
|
29
|
|
|
7
|
|
|
7
|
|
|
8
|
|
|
17
|
|
|
22
|
|
|
41
|
|
|
—
|
|
|
108
|
|
|
398
|
|
||||||||||||
Effective tax rate
|
30.8
|
%
|
|
(0.6
|
)%
|
|
0.4
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.3
|
%
|
|
0.3
|
%
|
|
0.5
|
%
|
|
(0.1
|
)%
|
|
1.0
|
%
|
|
31.8
|
%
|
||||||||||||
Net income
|
$
|
653
|
|
|
$
|
(36
|
)
|
|
$
|
51
|
|
|
$
|
12
|
|
|
$
|
14
|
|
|
$
|
15
|
|
|
$
|
28
|
|
|
$
|
39
|
|
|
$
|
75
|
|
|
$
|
1
|
|
|
$
|
199
|
|
|
$
|
852
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Pro Forma EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma Adjusted EPS
|
||||||||||||||||||||||||
Diluted earnings per common share
|
$
|
0.47
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.04
|
|
|
$
|
0.01
|
|
|
$
|
0.01
|
|
|
$
|
0.01
|
|
|
$
|
0.02
|
|
|
$
|
0.03
|
|
|
$
|
0.05
|
|
|
$
|
—
|
|
|
$
|
0.14
|
|
|
$
|
0.61
|
|
Shares
|
1,386.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,386.5
|
|
(in millions)
|
Pro Forma
|
|
Non-GAAP Adjustments
|
|
Adjusted Pro Forma
|
||||||
For the Third Quarter of 2018
|
|
|
|
|
|
||||||
Net Sales
|
|
|
|
|
|
||||||
Beverage Concentrates
|
$
|
331
|
|
|
$
|
—
|
|
|
$
|
331
|
|
Packaged Beverages
|
1,336
|
|
|
—
|
|
|
1,336
|
|
|||
Latin America Beverages
|
136
|
|
|
—
|
|
|
136
|
|
|||
Coffee Systems
|
1,053
|
|
|
—
|
|
|
1,053
|
|
|||
|
|
|
|
|
|
||||||
Income from Operations
|
|
|
|
|
|
||||||
Beverage Concentrates
|
$
|
204
|
|
|
$
|
—
|
|
|
$
|
204
|
|
Packaged Beverages
|
162
|
|
|
2
|
|
|
164
|
|
|||
Latin America Beverages
|
27
|
|
|
—
|
|
|
27
|
|
|||
Coffee Systems
|
334
|
|
|
46
|
|
|
380
|
|
|||
Unallocated Corporate
|
(162
|
)
|
|
84
|
|
|
(78
|
)
|
|||
|
|
|
|
|
|
||||||
For the Third Quarter of 2017
|
|
|
|
|
|
||||||
Net Sales
|
|
|
|
|
|
||||||
Beverage Concentrates
|
$
|
321
|
|
|
$
|
—
|
|
|
$
|
321
|
|
Packaged Beverages
|
1,273
|
|
|
—
|
|
|
1,273
|
|
|||
Latin America Beverages
|
133
|
|
|
—
|
|
|
133
|
|
|||
Coffee Systems
|
1,049
|
|
|
—
|
|
|
1,049
|
|
|||
|
|
|
|
|
|
||||||
Income from Operations
|
|
|
|
|
|
||||||
Beverage Concentrates
|
$
|
204
|
|
|
$
|
—
|
|
|
$
|
204
|
|
Packaged Beverages
|
192
|
|
|
3
|
|
|
195
|
|
|||
Latin America Beverages
|
11
|
|
|
—
|
|
|
11
|
|
|||
Coffee Systems
|
261
|
|
|
51
|
|
|
312
|
|
|||
Unallocated Corporate
|
(101
|
)
|
|
(11
|
)
|
|
(112
|
)
|
(in millions)
|
Pro Forma
|
|
Non-GAAP Adjustments
|
|
Adjusted Pro Forma
|
||||||
For the First Nine Months of 2018
|
|
|
|
|
|
||||||
Net Sales
|
|
|
|
|
|
||||||
Beverage Concentrates
|
$
|
979
|
|
|
$
|
—
|
|
|
$
|
979
|
|
Packaged Beverages
|
3,892
|
|
|
—
|
|
|
3,892
|
|
|||
Latin America Beverages
|
386
|
|
|
—
|
|
|
386
|
|
|||
Coffee Systems
|
2,950
|
|
|
4
|
|
|
2,954
|
|
|||
|
|
|
|
|
|
||||||
Income from Operations
|
|
|
|
|
|
||||||
Beverage Concentrates
|
$
|
616
|
|
|
$
|
—
|
|
|
$
|
616
|
|
Packaged Beverages
|
481
|
|
|
—
|
|
|
481
|
|
|||
Latin America Beverages
|
65
|
|
|
—
|
|
|
65
|
|
|||
Coffee Systems
|
865
|
|
|
130
|
|
|
995
|
|
|||
Unallocated Corporate
|
(398
|
)
|
|
138
|
|
|
(260
|
)
|
|||
|
|
|
|
|
|
||||||
For the First Nine Months of 2017
|
|
|
|
|
|
||||||
Net Sales
|
|
|
|
|
|
||||||
Beverage Concentrates
|
$
|
947
|
|
|
$
|
—
|
|
|
$
|
947
|
|
Packaged Beverages
|
3,693
|
|
|
—
|
|
|
3,693
|
|
|||
Latin America Beverages
|
370
|
|
|
—
|
|
|
370
|
|
|||
Coffee Systems
|
2,965
|
|
|
—
|
|
|
2,965
|
|
|||
|
|
|
|
|
|
||||||
Income from Operations
|
|
|
|
|
|
||||||
Beverage Concentrates
|
$
|
603
|
|
|
$
|
—
|
|
|
$
|
603
|
|
Packaged Beverages
|
563
|
|
|
11
|
|
|
574
|
|
|||
Latin America Beverages
|
49
|
|
|
—
|
|
|
49
|
|
|||
Coffee Systems
|
752
|
|
|
161
|
|
|
913
|
|
|||
Unallocated Corporate
|
(366
|
)
|
|
47
|
|
|
(319
|
)
|
|
|
|
Hypothetical Change in Interest Rates
(1)
|
|
Annual Impact to Interest Expense
|
1-percent decrease
|
|
$24 million decrease
|
1-percent increase
|
|
$24 million increase
|
(1)
|
We pay an average floating rate, which fluctuates periodically, based on LIBOR and a credit spread, as a result of certain derivative instruments and variable rate debt instruments. See Notes 6 and 7 of the Notes to our Unaudited Condensed Consolidated Financial Statements for further information.
|
2.60% Senior Note due 2019 (in global form), dated November 15, 2011, in the principal amount of $250 million (filed as Exhibit 4.2 to the Company's Current Report on Form 8-K (filed on November 15, 2011) and incorporated herein by reference).
|
|
3.20% Senior Note due 2021 (in global form), dated November 15, 2011, in the principal amount of $250 million (filed as Exhibit 4.3 to the Company's Current Report on Form 8-K (filed on November 15, 2011) and incorporated herein by reference).
|
|
Fourth Supplemental Indenture, dated as of November 20, 2012, among Dr Pepper Snapple Group, Inc., the guarantors party thereto and Wells Fargo Bank, N.A., as trustee (filed as Exhibit 4.1 to the Company's Current Report on Form 8-K (filed on November 20, 2012) and incorporated herein by reference).
|
|
2.00% Senior Note due 2020 (in global form), dated November 20, 2012, in the principal amount of $250 million (filed as Exhibit 4.2 to the Company's Current Report on Form 8-K (filed on November 20, 2012) and incorporated herein by reference).
|
|
2.70% Senior Note due 2022 (in global form), dated November 20, 2012, in the principal amount of $250 million (filed as Exhibit 4.3 to the Company's Current Report on Form 8-K (filed on November 20, 2012) and incorporated herein by reference).
|
|
Fifth Supplemental Indenture, dated as of November 9, 2015, among Dr Pepper Snapple Group, Inc., the guarantors party thereto and Wells Fargo Bank, N.A., as trustee (filed as Exhibit 4.1 to the Company's Current Report on Form 8-K (filed on November 10, 2015) and incorporated herein by reference).
|
|
3.40% Senior Note due 2025 (in global form), dated November 9, 2015, in the principal amount of $500,000,000 (filed as Exhibit 4.2 to the Company's Current Report on Form 8-K (filed on November 10, 2015) and incorporated herein by reference).
|
|
4.50% Senior Note due 2045 (in global form), dated November 9, 2015, in the principal amount of $250,000,000 (filed as Exhibit 4.3 to the Company's Current Report on Form 8-K (filed on November 10, 2015) and incorporated herein by reference).
|
|
Sixth Supplemental Indenture, dated as of September 16, 2016, among Dr Pepper Snapple Group, Inc., the guarantors party thereto and Wells Fargo Bank, N.A., as trustee (filed as Exhibit 4.1 to the Company's Current Report on Form 8-K (filed on September 16, 2016) and incorporated herein by reference).
|
|
2.55% Senior Note due 2026 (in global form), dated September 16, 2016, in the principal amount of $400,000,000 (filed as Exhibit 4.2 to the Company's Current Report on Form 8-K (filed on September 16, 2016) and incorporated herein by reference).
|
|
Seventh Supplemental Indenture, dated as of December 14, 2016, among Dr Pepper Snapple Group, Inc., the guarantors party thereto and Wells Fargo Bank, N.A., as trustee (filed as Exhibit 4.1 to the Company's Current Report on Form 8-K (filed on December 14, 2016) and incorporated herein by reference).
|
|
2.53% Senior Note due 2021 (in global form), dated December 14, 2016, in the principal amount of $250,000,000 (filed as Exhibit 4.2 to the Company's Current Report on Form 8-K (filed on December 14, 2016) and incorporated herein by reference).
|
|
3.13% Senior Note due 2023 (in global form), dated December 14, 2016, in the principal amount of $500,000,000 (filed as Exhibit 4.3 to the Company's Current Report on Form 8-K (filed on December 14, 2016) and incorporated herein by reference).
|
|
3.43% Senior Note due 2027 (in global form), dated December 14, 2016, in the principal amount of $400,000,000 (filed as Exhibit 4.4 to the Company's Current Report on Form 8-K (filed on December 14, 2016) and incorporated herein by reference).
|
|
4.42% Senior Note due 2046 (in global form), dated December 14, 2016, in the principal amount of $400,000,000 (filed as Exhibit 4.5 to the Company's Current Report on Form 8-K (filed on December 14, 2016) and incorporated herein by reference).
|
|
Eighth Supplemental Indenture, dated as of January 31, 2017, among Bai Brands LLC, a New Jersey limited liability company, 184 Innovations Inc., a Delaware corporation (each as a new subsidiary guarantor under the Indenture dated April 30, 2008 (as referenced in Item 4.1 in this Exhibit Index), Dr Pepper Snapple Group, Inc., each other then-existing Guarantor under the Indenture) and Wells Fargo, National Bank, N.A., as trustee (filed as Exhibit 4.2 to the Company's Current Report on Form 8-K (filed on February 2, 2017) and incorporated herein by reference).
|
|
Ninth Supplemental Indenture, dated as of June 15, 2017, among Dr Pepper Snapple Group, Inc., the guarantors party thereto, and Wells Fargo Bank, N.A., as trustee (filed as Exhibit 4.1 to the Company's Current Report on Form 8-K (filed on June 15, 2017) and incorporated herein by reference).
|
|
Investor Rights Agreement by and among Keurig Dr Pepper Inc. and The Holders Listed on Schedule A thereto, dated as of July 9, 2018 (filed as Exhibit 4.1 to the Company's Current Report on Form 8-K (filed on July 9, 2018) and incorporated herein by reference).
|
|
Base Indenture, dated as of May 25, 2018 between Maple Escrow Subsidiary and Wells Fargo Bank, N.A. as trustee (filed as Exhibit 4.1 to the Company's Current Report on Form 8-K (filed on July 9, 2018) and incorporated herein by reference).
|
|
First Supplemental Indenture (including the form of note), dated as of May 25, 2018, among Maple Escrow Subsidiary, Inc. and Maple Parent Holdings Corp. as parent guarantor, and Wells Fargo Bank, N.A., as trustee relating to the 2021 Notes (filed as Exhibit 4.2 to the Company's Current Report on Form 8-K (filed on July 9, 2018) and incorporated herein by reference).
|
Second Supplemental Indenture (including the form of note), dated as of May 25, 2018, among Maple Escrow Subsidiary, Inc. and Maple Parent Holdings Corp. as parent guarantor, and Wells Fargo Bank, N.A., as trustee relating to the 2023 Notes (filed as Exhibit 4.3 to the Company's Current Report on Form 8-K (filed on July 9, 2018) and incorporated herein by reference).
|
|
Third Supplemental Indenture (including the form of note), dated as of May 25, 2018, among Maple Escrow Subsidiary, Inc. and Maple Parent Holdings Corp. as parent guarantor, and Wells Fargo Bank, N.A., as trustee relating to the 2025 Notes (filed as Exhibit 4.4 to the Company's Current Report on Form 8-K (filed on July 9, 2018) and incorporated herein by reference).
|
|
Fourth Supplemental Indenture (including the form of note), dated as of May 25, 2018, among Maple Escrow Subsidiary, Inc. and Maple Parent Holdings Corp. as parent guarantor, and Wells Fargo Bank, N.A., as trustee relating to the 2028 Notes (filed as Exhibit 4.5 to the Company's Current Report on Form 8-K (filed on July 9, 2018) and incorporated herein by reference).
|
|
Fifth Supplemental Indenture (including the form of note), dated as of May 25, 2018, among Maple Escrow Subsidiary, Inc. and Maple Parent Holdings Corp. as parent guarantor, and Wells Fargo Bank, N.A., as trustee relating to the 2038 Notes (filed as Exhibit 4.6 to the Company's Current Report on Form 8-K (filed on July 9, 2018) and incorporated herein by reference).
|
|
Sixth Supplemental Indenture (including the form of note), dated as of May 25, 2018, among Maple Escrow Subsidiary, Inc. and Maple Parent Holdings Corp. as parent guarantor, and Wells Fargo Bank, N.A., as trustee relating to the 2048 Notes (filed as Exhibit 4.7 to the Company's Current Report on Form 8-K (filed on July 9, 2018) and incorporated herein by reference).
|
|
Seventh Supplemental Indenture, dated as of July 9, 2018, among Keurig Dr Pepper Inc., the subsidiary guarantors thereto, and Wells Fargo Bank, N.A., as trustee (filed as Exhibit 4.8 to the Company's Current Report on Form 8-K (filed on July 9, 2018) and incorporated herein by reference).
|
|
Registration Rights Agreement, dated as of May 25, 2018, among Maple Escrow Subsidiary, Inc. and J.P. Morgan Securities LLC, Merrill Lynch, Pierce, Fenner & Smith Incorporated, Goldman Sachs & Co. LLC and Citigroup Global Markets Inc., as representative of the several purchasers of the Notes (filed as Exhibit 4.9 to the Company's Current Report on Form 8-K (filed on July 9, 2018) and incorporated herein by reference).
|
|
Joinder to the Registration Rights Agreement, dated as of May 25, 2018, among Maple Escrow Subsidiary, Inc. and J.P. Morgan Securities LLC, Merrill Lynch, Pierce, Fenner & Smith Incorporated, Goldman Sachs & Co. LLC and Citigroup Global Markets Inc., as representative of the several purchasers of the Notes (filed as Exhibit 4.10 to the Company's Current Report on Form 8-K (filed on July 9, 2018) and incorporated herein by reference).
|
|
Term Loan Agreement, dated as of February 28, 2018, among Maple Parent Holdings Corp., the banks party thereto and JPMorgan Chase Bank, N.A., as administrative agent (filed as Exhibit 10.1 to the Company's Current Report on Form 8-K (filed on July 9, 2018) and incorporated herein by reference).
|
|
Credit Agreement, dated as of February 28, 2018, among Maple Parent Holdings Corp., the banks and issuers of credit party thereto and JPMorgan Chase Bank, N.A., as administrative agent (filed as Exhibit 10.2 to the Company's Current Report on Form 8-K (filed on July 9, 2018) and incorporated herein by reference).
|
|
Borrower Joinder (Term Loan Agreement), dated as of July 9, 2018, among Keurig Dr Pepper Inc., Maple Parent Holdings Corp. and JPMorgan Chase Bank, N.A., as administrative agent (filed as Exhibit 10.3 to the Company's Current Report on Form 8-K (filed on July 9, 2018) and incorporated herein by reference).
|
|
Borrower Joinder (Credit Agreement), dated as of July 9, 2018, among Keurig Dr Pepper Inc., Maple Parent Holdings Corp. and JPMorgan Chase Bank, N.A. as administrative agent (filed as Exhibit 10.4 to the Company's Current Report on Form 8-K (filed on July 9, 2018) and incorporated herein by reference).
|
|
10.5
*
|
Amended and Restated Employment Agreement, dated as of July 2, 2018, by and between Keurig Green Mountain, Inc. and Robert J. Gamgort.
|
10.6
*
|
Employment Agreement, dated as of April 12, 2016, by and between Keurig Green Mountain, Inc. and Ozan Dokmecioglu.
|
10.7
*
|
Restricted Stock Unit Award Terms and Conditions under the Keurig Dr Pepper Omnibus Incentive Plan of 2009.
|
10.8
*
|
Matching Restricted Stock Unit Award Terms and Conditions under the Keurig Dr Pepper Omnibus Incentive Plan of 2009.*
|
10.9
*
|
Directors' Restricted Stock Unit Award Terms and Conditions under the Keurig Dr Pepper Omnibus Incentive Plan of 2009.*
|
31.1
*
|
Certification of Chief Executive Officer of Keurig Dr Pepper Inc. pursuant to Rule 13a-14(a) or 15d-14(a) promulgated under the Exchange Act.
|
31.2
*
|
Certification of Chief Financial Officer of Keurig Dr Pepper Inc. pursuant to Rule 13a-14(a) or 15d-14(a) promulgated under the Exchange Act.
|
32.1
**
|
Certification of Chief Executive Officer of Keurig Dr Pepper Inc. pursuant to Rule 13a-14(b) or 15d-14(b) promulgated under the Exchange Act, and Section 1350 of Chapter 63 of Title 18 of the United States Code.
|
32.2
**
|
Certification of Chief Financial Officer of Keurig Dr Pepper Inc. pursuant to Rule 13a-14(b) or 15d-14(b) promulgated under the Exchange Act, and Section 1350 of Chapter 63 of Title 18 of the United States Code.
|
101*
|
The following financial information from Keurig Dr Pepper Inc.'s Quarterly Report on Form 10-Q for the quarter ended September 30, 2018, formatted in XBRL (eXtensible Business Reporting Language): (i) Condensed Consolidated Statements of Income for the third quarter and first nine months of 2018 and 2017, (ii) Condensed Consolidated Statements of Comprehensive Income for the third quarter and first nine months of 2018 and 2017, (iii) Condensed Consolidated Balance Sheets as of September 30, 2018 and December 31, 2017, (iv) Condensed Consolidated Statements of Cash Flows for the first nine months of 2018 and 2017, (v) Condensed Consolidated Statement of Changes in Stockholders' Equity for the third quarter and first nine months of 2018 and 2017, and (vi) the Notes to Condensed Consolidated Financial Statements.
|
|
Keurig Dr Pepper Inc.
|
|
||
|
|
|
|
|
|
By:
|
/s/ Ozan Dokmecioglu
|
|
|
|
|
|
|
|
|
Name:
|
|
Ozan Dokmecioglu
|
|
|
Title:
|
|
Chief Financial Officer of Keurig Dr Pepper Inc.
|
|
|
|
|
(Principal Financial Officer)
|
|
Date: November 7, 2018
|
|
|
|
|
|
|
|
|
|
|
ROBERT J. GAMGORT
|
|
|
|
|
|
|
|
/s/ Robert J. Gamgort
|
|
|
|
|
|
|
|
|
|
|
|
KEURIG GREEN MOUNTAIN, INC.
|
|
|
|
|
|
|
By:
|
/s/ Meg Newman, CHRO
|
|
|
|
Name and Title:
|
|
|
|
|
|
|
|
OZAN DOKMECIOGLU
|
|||
|
|
|||
|
/s/ Ozan Dokmecioglu
|
|
||
|
|
|||
|
|
|
||
|
KEURIG GREEN MOUNTAIN, INC.
|
|||
|
|
|
1.
|
Restricted Stock Unit Grant.
In accordance with the terms of the Plan and subject to these Terms and Conditions, as of the Grant Date you are hereby granted the number of Restricted Stock Units in the shares of the Common Stock of the Company (each, a “
Share
”) set forth in your award notice (the “
Award
”). The Restricted Stock Units, and any Shares acquired upon settlement thereof, are subject to the following terms and conditions and to the provisions of the Plan, the terms of which are incorporated by reference herein.
|
2.
|
Vesting Period.
|
(a)
|
In General
. The Restricted Stock Units shall vest on March 24, 2023 provided that you have remained in continuous Service through such date.
|
(b)
|
Death or Disability
. The Restricted Stock Units shall vest in full in the event of your termination of Service by reason of death or Disability.
|
(c)
|
Retirement.
If before the Restricted Stock Units have otherwise become vested your Service terminates due to Retirement, then the Restricted Stock Units shall (i) immediately become vested with respect to that portion of the Restricted Stock Units determined by multiplying the Restricted Stock Units by a fraction, the numerator of which is the number of complete months elapsed from the Grant Date of this Award to the date of your Retirement and the denominator of which is 60, and (ii) be immediately forfeited and canceled with respect to the remaining Restricted Stock Units. For purposes of this Agreement, “R
etirement
”
means your termination of Service (other than a termination of Service for Cause) after attaining age 60 and having completed at least 5 years of continuous service with the Company and its Subsidiaries or any of their respective affiliates.
|
(d)
|
Change in Control.
In the event of a Change in Control, any Restricted Stock Units then outstanding shall continue in effect or shall become vested and payable, in either case, as provided in, and subject to the conditions of, Section 4. For purposes of this Agreement, “
Change in Control
”
means the occurrence of any of the following:
|
(i)
|
any person or “group” (as such term is used in Sections 13(d) and 14(d) of the Exchange Act), other than the Company or
JAB Holding Company S.a.r.l
and any successor thereto (the “
Parent
”), or any affiliate of the Company or the Parent, is or becomes the “beneficial owner” (as defined below), directly or indirectly, of securities representing more than 50% of the combined voting power of the Company’s then outstanding securities. For purposes of this clause
|
(ii)
|
the consummation of a plan or agreement approved by the Company’s or the Parent’s shareholders, providing (
i
) for a merger or consolidation of the Company (other than with a wholly owned subsidiary of such entity and other than a merger or consolidation that would result in the voting securities of such entity outstanding immediately prior thereto continuing to represent (either by remaining outstanding or by being converted into voting securities of the surviving entity) more than 50% of the combined voting power of the voting securities of such entity or such surviving entity outstanding immediately after such merger or consolidation or (
ii
) for a sale, exchange or other disposition of all or substantially all of the business or assets of the Company.
|
(e)
|
Service
. For purposes of this Agreement,
“Service
” means the provision of services in the capacity of an employee or Director. For purposes of this Agreement, “
Director
” means
any person who is not an employee and who is serving as a member of the Board of Directors of the Company (the “
Board
”), the board of directors or equivalent governing body of any of the Company’s subsidiaries or affiliates.
If, upon termination of employment with the Company, any Subsidiary or any of their respective affiliates, you become or continue to serve as a member of the Board or the board of directors of such an affiliate you shall not be deemed to have had an interruption in Service. For this purpose, years of service shall be based on the period of time elapsed from your commencement of services (whether as an employee of Director) with the Company, any of its Subsidiaries or any of their respective affiliates to the date such services terminate, whether due to Retirement, death, Disability or for any other reason. A transfer of Service from the Company to a Subsidiary or an affiliate or from an affiliate of the Company to the Company, a Subsidiary or another affiliate of the Company shall not constitute a termination of Service. All determinations regarding Service, including whether any leave of absence is a termination of Service, shall be made by the Remuneration and Nomination Committee (the “
Committee
”).
|
3.
|
Settlement of Restricted Stock Units.
|
(a)
|
Timing of Settlement
. The Shares related to such vested Restricted Stock Units shall be delivered promptly (and in all events within 60 days) following the date such Restricted Stock Units vest pursuant to Section 2 hereof.
|
(b)
|
Withholding Obligation
. Upon settlement of any Restricted Stock Units, all federal, state, and local taxes, domestic or foreign, required by law or regulation to be withheld (each, a “
Withholding Tax
”) must be satisfied, in the Company’s sole discretion, by either (i) by you paying the amount of required Withholding Tax to the Company in cash, (ii) by the Company selling that number of whole Shares that you have acquired through the vesting of Restricted Stock Units having a Fair Market Value at least equal to the amount of the required Withholding Tax, (iii) by the Company withholding Shares otherwise issuable in respect of the Restricted Stock Units having a Fair Market Value at
|
4.
|
Change in Control.
|
(a)
|
Double Trigger Protection Upon a Change in Control
. In the event of a Change in Control, unless otherwise determined by the Committee prior to the occurrence of a Change in Control, the Company shall take all actions necessary or appropriate to assure that each Award outstanding under the Plan shall be honored or assumed, or new rights substituted therefor (such honored, assumed or substituted award hereinafter called an "
Alternative Award
") by the entity for which you will be performing Service immediately following the Change in Control (or the parent or a subsidiary of such entity); provided that any such Alternative Award must provide that if your Service is terminated upon or following such Change in Control (
x
) by the Company other than for Cause or (
y
) by you for Good Reason (as defined below), in either case, within 24 months following the Change in Control, your rights under each such Alternative Award shall become fully vested and exercisable or payable, whichever is applicable, in accordance with its otherwise applicable terms (including, without limitation, provisions similar to Section 4(d) hereof). In addition, any such Alternative Award granted to you must
|
(i)
|
provide you with rights and entitlements substantially equivalent to or better than the rights and entitlements applicable under the corresponding Award, including, but not limited to, an identical or better exercise or vesting schedule and identical or better timing and methods of payment (including all provisions applicable in respect of such Award that provide for accelerated vesting); and
|
(ii)
|
have substantially equivalent economic value to such Award (as determined by the Committee as constituted immediately prior to the Change in Control).
|
(b)
|
Accelerated Vesting and Payment
. Notwithstanding the provisions of Section 4(a), the Committee may otherwise determine that, upon the occurrence of a Change in Control, all or any portion of the Restricted Stock Units that are then still outstanding shall become vested and shall be immediately payable in Shares (or, if so directed by the Committee, cash in an amount equal to the Fair Market Value of the Shares that would otherwise have been deliverable to you).
|
(c)
|
Good Reason
. For purposes of this Section 4, “
Good Reason
”
shall have the meaning set forth in any employment, severance or other bilateral written agreement between you and the Company, a Subsidiary or any affiliate of the Company. If there is no employment, severance or other bilateral written agreement between you and the Company, a Subsidiary or an affiliate of the Company, or if such agreement does not define “Good Reason,” then “Good Reason” shall mean the occurrence of any of the following:
|
(i)
|
a material reduction in your base salary, other than as part of an overall expense reduction program that is generally applicable to all similarly situated employees;
|
(ii)
|
a material adverse reduction in your duties and responsibilities such that you are required to serve in a position that is at least two salary grades lower than the position in which you had been serving prior to such reduction; or
|
(iii)
|
the relocation of your principal workplace without your consent to a location more than 50 miles distant from the location at which you had previously been principally providing services.
|
(d)
|
Deferred Compensation Subject to Section 409A.
Notwithstanding the foregoing provisions of this Section 4, if you are or will become eligible for Retirement prior to the date that the Restricted Stock Units would otherwise vest in accordance with the terms hereof (“
Retirement Eligible Units
”), such Restricted Stock Units shall not become payable at the time specified under the provisions of Section 4(a) or 4(b). Instead, to the extent that any such Retirement Eligible Units become vested in accordance with the terms of the Plan or these Terms and Conditions (including Section 4(a) or 4(b)), such Restricted Stock Units shall be payable at the time that they would otherwise have been payable without regard to the occurrence of a Change in Control.
|
(e)
|
Provisions Related to Golden Parachute Excise Tax.
Notwithstanding anything to the contrary contained in these Terms and Conditions, to the extent that any of the payments and benefits provided for under the Plan, any Award or any other agreement or arrangement between the Company, any Subsidiary or any of their respective affiliates and you (collectively, the “
Payments
”) would constitute a “parachute payment” within the meaning of section 280G of the Code (a “
Parachute Payment
”), then, if and solely to the extent that reducing the benefits payable hereunder would result in your receiving a greater amount, on an after-tax basis, taking into account any Excise Tax and all applicable income, employment and other taxes payable on such amounts, the amount of such Payments shall be reduced to the amount (the “
Safe Harbor Amount
”) that would result in no portion of the Payments being treated as an excess parachute payment pursuant to section 280G of the Code (the “
Excise Tax
”). Any reduction in the amount of compensation or benefits effected pursuant to this Section 4 shall first come, in order and, in each case, solely to the extent necessary, from any cash severance benefits payable to you, then ratably from any other payments which are treated in their entirety as Parachute Payments and then ratably from any other Parachute Payments payable to you.
|
5.
|
Nontransferability
of Restricted Stock Units
;
Transferability of Shares.
The Restricted Stock Units granted hereby may not be sold, transferred, pledged, assigned, or otherwise alienated or hypothecated, other than by will or by the laws of descent or distribution and all rights with respect to the Restricted Stock Units shall be available during your lifetime only to you or your guardian or legal representative. The Committee may, in its sole discretion, require your guardian or legal representative to supply it with evidence the Committee deems necessary to establish the authority of the guardian or legal representative to act on behalf of you.
|
6.
|
No Limitation on Rights of the Company.
The grant of the Restricted Stock Units does not and will not in any way affect the right or power of the Company to make adjustments, reclassifications or changes in its capital or business structure, or to merge, consolidate, dissolve, liquidate, sell or transfer all or any part of its business or assets.
|
7.
|
Plan and Terms and Conditions Not a Contract of Employment or Service
. Neither the Plan nor these Terms and Conditions are a contract of employment or Service, and no terms of your employment or Service will be affected in any way by the Plan, these Terms and Conditions or related instruments, except to the extent specifically expressed therein. Neither the Plan nor these Terms and Conditions will be construed as conferring any legal rights on you to continue to be employed or remain in Service with the Company, nor will it interfere with any right of the Company, any Subsidiary or any of their respective affiliates to discharge you or to deal with you regardless of the existence of the Plan, these Terms and Conditions or the Restricted Stock Units.
|
8.
|
No Rights as a Shareholder.
Before the date as of which you are recorded on the books of the Company as the holder of any Shares related to the Restricted Stock Units, you will have no rights as a shareholder by reason of this Restricted Stock Units Award.
|
9.
|
Continued Effect of Award Agreement
. To the extent that the Plan or these Terms and Conditions contain provisions that are intended to have effect after the date(s) as of which your rights in respect to the Restricted Stock Unit Award have become vested (including, but not limited to, following the date of your termination of Service), this Restricted Stock Unit Award and any Shares issued in respect of such Restricted Stock Unit Award shall continue to be subject to the terms of the Plan and these Terms and Conditions
|
10.
|
Securities Law Requirements.
If at any time the Committee determines that issuing Shares would violate applicable securities laws, the Company will not be required to issue such Shares. The Committee may declare any provision of these Terms and Conditions or action of its own null and void, if it determines the provision or action fails to comply with the short-swing trading rules. As a condition to issuance, the Company may require you to make written representations it deems necessary or desirable to comply with applicable securities laws. No person who acquires Shares under these Terms and Conditions may sell the Shares, unless they make the offer and sale pursuant to an effective registration statement under the Securities Act of 1933, as amended (the “
Securities Act
”), which is current and includes the Shares to be sold, or an exemption from the registration requirements of the Securities Act.
|
11.
|
Notice.
Any notice or other communication required or permitted under these Terms and Conditions must be in writing and must be delivered personally, sent by certified, registered or express mail, or sent by overnight courier, at the sender’s expense. Notice will be deemed given when delivered personally or, if mailed, three (3) days after the date of deposit in the United States mail or, if sent by overnight courier, on the regular business day following the date sent. Notice to the Company should be sent to:
|
12.
|
Successors.
All obligations of the Company under these Terms and Conditions will be binding on any successor to the Company, whether the existence of the successor results from a direct or
|
13.
|
Governing Law.
To the extent not preempted by federal law, these Terms and Conditions will be construed and enforced in accordance with, and governed by, the laws of the State of Delaware, without giving effect to its conflicts of law principles that would require the application of the law of any other jurisdiction.
|
14.
|
Plan Document Controls.
The rights granted under these Terms and Conditions are in all respects subject to the provisions set forth in the Plan to the same extent and with the same effect as if set forth fully in these Terms and Conditions. If the terms of these Terms and Conditions conflict with the terms of the Plan document, the Plan document will control.
|
15.
|
Amendment.
These Terms and Conditions may be amended unilaterally by the Company to the extent determined by the Committee and permitted under the Plan, or by a written instrument signed by both parties.
|
16.
|
Entire Agreement.
These Terms and Conditions, together with the Plan, constitute the entire obligation of the parties with respect to the subject matter of these Terms and Conditions and supersede any prior written or oral expressions of intent or understanding with respect to such subject matter.
|
17.
|
Administration.
The Committee administers the Plan and these Terms and Conditions. Your rights under these Terms and Conditions are expressly subject to the terms and conditions of the Plan, including any guidelines the Committee adopts from time to time. You hereby acknowledge receipt of a copy of the Plan.
|
18.
|
Section 409A.
The Restricted Stock Units awarded pursuant to these Terms and Conditions are intended to comply with or, in the alternative, be exempt from Section 409A. Any reference to a termination of Service shall be construed as a “separation from service” for purposes of Section 409A.
|
19.
|
Data Protection.
By accepting the award of Restricted Stock Units, you hereby agree to permit the Company, its Subsidiaries and each of their respective affiliates to process personal data and sensitive personal data about you in connection with the Plan. Such data includes, but is not limited to, the information provided hereunder and any changes thereto, other appropriate personal and financial data, and information about your participation in the Plan and the Restricted Stock Units granted to you under the Plan from time to time (collectively, “
Personal Data
”). You consent to each and any of the Company, any Subsidiary and each of their respective affiliates processing and transferring any Personal Data outside the country in which you work or are employed to the United States and any other third countries. The legal persons for whom Personal Data is intended include the Company, each Subsidiary and each of their respective affiliates, the Committee and the Board, any administrator selected from time to time to administer the Plan, and any other person or entity that the Company, the Committee or the Board involves in the administration of the Plan. Each of the Company, any Subsidiary and each of their respective will take all reasonable measures to keep Personal Data confidential and accurate. You can access and correct your Personal Data by contacting your human resources representative. By accepting participation in the Plan, you agree and acknowledge that the transfer of information is important to the administration of the Plan and failure to consent to the transmission of that information may limit your ability to participate in the Plan.
|
1.
|
Restricted Stock Unit Grant.
|
(a)
|
In accordance with the terms of the Plan and subject to these Terms and Conditions, as of the Grant Date you are hereby granted the number of Restricted Stock Units in the shares of Common Stock of the Company (each, a “
Share
”) set forth in your award notice (the “
Award
”). The Restricted Stock Units, and any Shares acquired upon settlement thereof, are subject to the following terms and conditions and to the provisions of the Plan, the terms of which are incorporated by reference herein.
|
(b)
|
Share Ownership Condition.
Notwithstanding anything else contained herein to the contrary, you shall forfeit the Specified Portion (as defined below) of the Restricted Stock Units on the Share Ownership Determination Date, if on such date you have not satisfied the Minimum Share Ownership Condition. If on the Share Ownership Determination Date, you hold Shares in your Measurement Account (the “
Owned Shares
”) representing at least the number of Shares required to satisfy the minimum investment required under the Elite Investment Plan (such minimum number of Shares required to participate in the Elite Investment Plan, the “
Baseline Number of Shares
”), the
Specified Portion
shall mean a percentage determined by dividing (
i
) the remainder of (A) the number of Shares required to satisfy the Minimum Share Ownership Condition (the “
Target Number of Shares
”)
minus
(B) the Owned Shares by (
ii
) the Target Number of Shares. The “
Share Ownership Determination Date
” shall mean the earliest to occur of (
i
) September 5, 2019, (
ii
) the date on which a Change in Control (as defined below) occurs; (
iii
) the date on which your Service (as defined below) terminates by reason of your death or Disability (as defined below); and (
iv
) the date which is 90 days prior to the date on which your Service terminates due to your Retirement (as defined below).
|
(c)
|
Risk of Forfeiture
.
|
(i)
|
You acknowledge and agree that the Restricted Stock Units granted in accordance with these Terms and Conditions were granted to you because you agreed to hold, on the Share Ownership Determination Date and in your Measurement Account, the Target Number of Shares (or Specified Portion thereof, if applicable) (the “
Matching Shares
”).
|
(ii)
|
If you do not continue to own the Baseline Number of Shares on the Share Ownership Determination Date or at any time after the Share Ownership Date and prior to the Vesting Date, you shall forfeit this Award in its entirety.
|
(iii)
|
Except as provided in the next sentence, if you transfer any Matching Shares outside of your Measurement Account prior to the Vesting Date you shall forfeit a corresponding portion of Restricted Stock Units for each Matching Share you transfer outside of your Measurement Account. However, no forfeiture shall occur under the immediately preceding sentence upon a transfer of Matching Shares to an immediate family member or a trust, partnership or other collective ownership vehicle solely for the benefit of you and your immediate family members, so long as following such transfer all of the transfer and forfeiture restrictions otherwise applicable in respect of your Matching Shares continue to apply to such family member or collective ownership vehicle on the same terms as applied to you immediately prior to such transfer, and that you continue to provide the Company with audit rights over such holdings.
|
2.
|
Vesting Period.
|
(a)
|
In General
. The Restricted Stock Units shall vest on the date that is fifth anniversary of the Grant Date (the “
Vesting Date
”), provided that you have remained in continuous Service through such date and provided that you have not forfeited such Restricted Stock Units pursuant to Section 1(c) hereof.
|
(b)
|
Death or Disability
. The Restricted Stock Units shall vest in full in the event of your termination of Service by reason of death or Disability.
|
(c)
|
Retirement
. If before the Restricted Stock Units have otherwise become vested your Service terminates due to Retirement, then the Restricted Stock Units shall (i) immediately become vested with respect to that portion of the Restricted Stock Units determined by multiplying the Restricted Stock Units by a fraction, the numerator of which is the number of complete months elapsed from the Grant Date of this Award to the date of your Retirement and the denominator of which is 60, and (ii) be immediately forfeited and canceled with respect to the remaining Restricted Stock Units. For purposes of this Agreement, “
Retirement
”
means your termination of Service (other than a termination of Service for Cause) after attaining age 60 and having completed at least 5 years of continuous service with the Company and its Subsidiaries or any of their respective affiliates.
|
(d)
|
Change in Control.
In the event of a Change in Control, any Restricted Stock Units then outstanding shall continue in effect or shall become vested and payable, in either case, as
|
(i)
|
any person or “group” (as such term is used in Sections 13(d) and 14(d) of the Exchange Act), other than the Company or JAB Holding Company S.a.r.l and any successor thereto (the “
Parent
”), or any affiliate of the Company or the Parent, is or becomes the “beneficial owner” (as defined below), directly or indirectly, of securities representing more than 50% of the combined voting power of the Company’s then outstanding securities. For purposes of this clause (i), “beneficial owner” has the meaning given that term in Rule 13d‑3 under the Exchange Act, except that a person shall be deemed to be the "beneficial owner" of all shares that any such person has the right to acquire pursuant to any agreement or arrangement or upon exercise of conversion rights, warrants, options or otherwise, without regard to the 60-day period referred to in such Rule; or
|
(ii)
|
the consummation of a plan or agreement approved by the Company’s or the Parent’s shareholders, providing (
i
) for a merger or consolidation of the Company (other than with a wholly owned subsidiary of such entity and other than a merger or consolidation that would result in the voting securities of such entity outstanding immediately prior thereto continuing to represent (either by remaining outstanding or by being converted into voting securities of the surviving entity) more than 50% of the combined voting power of the voting securities of such entity or such surviving entity outstanding immediately after such merger or consolidation or (
ii
) for a sale, exchange or other disposition of all or substantially all of the business or assets of the Company.
|
(e)
|
Service
. For purposes of this Agreement,
“Service
” means the provision of services in the capacity of an employee or Director. For purposes of this Agreement, “
Director
” means any person who is not an employee and who is serving as a member of the Board of Directors of the Company (the “
Board
”), the board of directors or equivalent governing body of any of the Company’s subsidiaries or affiliates. If, upon termination of employment with the Company, any Subsidiary or any of their respective affiliates, you become or continue to serve as a member of the Board or the board of directors of such an affiliate you shall not be deemed to have had an interruption in Service. For this purpose, years of service shall be based on the period of time elapsed from your commencement of services (whether as an employee of Director) with the Company, any of its Subsidiaries or any of their respective affiliates to the date such services terminate, whether due to Retirement, death, Disability or for any other reason. A transfer of Service from the Company to a Subsidiary or an affiliate or from an affiliate of the Company to the Company, a Subsidiary or another affiliate of the Company shall not constitute a termination of Service. All determinations regarding Service, including whether any leave of absence is a termination of Service, shall be made by the Remuneration and Nomination Committee (the “
Committee
”).
|
3.
|
Settlement of Restricted Stock Units.
|
(a)
|
Timing of Settlement
. The Shares related to such vested Restricted Stock Units shall be delivered promptly (and in all events within 60 days) following the date such Restricted Stock Units vest.
|
(b)
|
Withholding Obligation
. Upon settlement of any Restricted Stock Units, all federal, state, and local taxes, domestic or foreign, required by law or regulation to be withheld (each, a “
Withholding Tax
”) must be satisfied, in the Company’s sole discretion, by either (i) by you paying the amount of required Withholding Tax to the Company in cash, (ii) by the Company selling that number of whole Shares that you have acquired through the vesting of Restricted Stock Units having a Fair Market Value at least equal to the amount of the required Withholding Tax, (iii) by the Company withholding Shares otherwise issuable in respect of the Restricted Stock Units having a Fair Market Value at least equal to the amount of the required Withholding Tax, or (iv) by a combination of the foregoing;
provided
,
however
,
that
if and to the extent that the Withholding Tax is satisfied using Shares issuable in settlement of the Restricted Stock Units and if necessary to avoid an adverse financial accounting consequence for the Company, the applicable Withholding Tax shall be based on the minimum amount required to be withheld at applicable law. The “
Fair Market Value
” of a Share on any date shall be the closing price of a Share on such date on the principal national securities exchange on which the Shares are then listed, or if there were no sales on such date, on the next preceding day on which there were sales, or if such Shares are not listed on a national securities exchange, the last reported bid price in the applicable over-the-counter market.
|
4.
|
Change in Control.
|
(a)
|
Double Trigger Protection Upon a Change in Control
. In the event of a Change in Control, unless otherwise determined by the Committee prior to the occurrence of a Change in Control, the Company shall take all actions necessary or appropriate to assure that each Award outstanding under the Plan shall be honored or assumed, or new rights substituted therefor (such honored, assumed or substituted award hereinafter called an "
Alternative Award
") by the entity for which you will be performing Service immediately following the Change in Control (or the parent or a subsidiary of such entity); provided that any such Alternative Award must provide that if your Service is terminated upon or following such Change in Control (
x
) by the Company other than for Cause or (
y
) by you for Good Reason (as defined below), in either case, within 24 months following the Change in Control, your rights under each such Alternative Award shall become fully vested and exercisable or payable, whichever is applicable, in accordance with its otherwise applicable terms (including, without limitation, provisions similar to Section 4(d) hereof). In addition, any such Alternative Award granted to you must
|
(i)
|
provide you with rights and entitlements substantially equivalent to or better than the rights and entitlements applicable under the corresponding Award, including, but not limited to, an identical or better exercise or vesting schedule and identical or better timing and methods of payment (including all provisions applicable in respect of such Award that provide for accelerated vesting); and
|
(ii)
|
have substantially equivalent economic value to such Award (as determined by the Committee as constituted immediately prior to the Change in Control).
|
(b)
|
Accelerated Vesting and Payment
. Notwithstanding the provisions of Section 4(a), the Committee may otherwise determine that, upon the occurrence of a Change in Control, all or any portion of the Restricted Stock Units that are then still outstanding shall become vested and shall be immediately payable in Shares (or, if so directed by the Committee, cash in an amount equal to the Fair Market Value of the Shares that would otherwise have been deliverable to you).
|
(c)
|
Good Reason
. For purposes of this Section 4, “
Good Reason
”
shall have the meaning set forth in any employment, severance or other bilateral written agreement between you and the Company, a Subsidiary or any affiliate of the Company. If there is no employment, severance or other bilateral written agreement between you and the Company, a Subsidiary or an affiliate of the Company, or if such agreement does not define “Good Reason,” then “Good Reason” shall mean the occurrence of any of the following:
|
(i)
|
a material reduction in your base salary, other than as part of an overall expense reduction program that is generally applicable to all similarly situated employees;
|
(ii)
|
a material adverse reduction in your duties and responsibilities such that you are required to serve in a position that is at least two salary grades lower than the position in which you had been serving prior to such reduction;
|
(iii)
|
the relocation of your principal workplace without your consent to a location more than 50 miles distant from the location at which you had previously been principally providing services.
|
(d)
|
Deferred Compensation Subject to Section 409A.
Notwithstanding the foregoing provisions of this Section 4, if you are or will become eligible for Retirement prior to the date that the Restricted Stock Units would otherwise vest in accordance with the terms hereof (“
Retirement Eligible Units
”), such Restricted Stock Units shall not become payable at the time specified under the provisions of Section 4(a) or 4(b). Instead, to the extent that any such Retirement Eligible Units become vested in accordance with the terms of the Plan or these Terms and Conditions (including Section 4(a) or 4(b)), such Restricted Stock Units shall be payable at the time that they would otherwise have been payable without regard to the occurrence of a Change in Control.
|
(e)
|
Provisions Related to Golden Parachute Excise Tax.
Notwithstanding anything to the contrary contained in these Terms and Conditions, to the extent that any of the payments and benefits provided for under the Plan, any Award or any other agreement or arrangement between the Company, any Subsidiary or any of their respective affiliates and you (collectively, the “
Payments
”) would constitute a “parachute payment” within the meaning of section 280G of the Code (a “
Parachute Payment
”), then, if and solely to the extent that reducing the benefits payable hereunder would result in your receiving a greater amount, on an after-tax basis, taking into account any Excise Tax and all applicable income, employment and other taxes payable on such amounts, the amount of such Payments shall be reduced to the amount (the “
Safe Harbor Amount
”) that would result in no portion of the Payments being treated as an excess parachute payment pursuant to section 280G of the Code (the “
Excise Tax
”). Any reduction in the amount of compensation or benefits effected pursuant to this Section 4 shall first come, in order and, in each case, solely to the extent necessary, from any cash severance benefits payable to you, then ratably from any other payments which are treated in their entirety as Parachute Payments and then ratably from any other Parachute Payments payable to you.
|
5.
|
Nontransferability
of Restricted Stock Units
;
Transferability of Shares.
|
(a)
|
The Restricted Stock Units granted hereby may not be sold, transferred, pledged, assigned, or otherwise alienated or hypothecated, other than by will or by the laws of descent or distribution and all rights with respect to the Restricted Stock Units shall be
|
6.
|
No Limitation on Rights of the Company.
The grant of the Restricted Stock Units does not and will not in any way affect the right or power of the Company to make adjustments, reclassifications or changes in its capital or business structure, or to merge, consolidate, dissolve, liquidate, sell or transfer all or any part of its business or assets.
|
7.
|
Plan and Terms and Conditions Not a Contract of Employment or Service
. Neither the Plan nor these Terms and Conditions are a contract of employment or Service, and no terms of your employment or Service will be affected in any way by the Plan, these Terms and Conditions or related instruments, except to the extent specifically expressed therein. Neither the Plan nor these Terms and Conditions will be construed as conferring any legal rights on you to continue to be employed or remain in Service with the Company, nor will it interfere with any right of the Company, any Subsidiary or any of their respective affiliates to discharge you or to deal with you regardless of the existence of the Plan, these Terms and Conditions or the Restricted Stock Units.
|
8.
|
No Rights as a Shareholder; Company Audit Rights.
Before the date as of which you are recorded on the books of the Company as the holder of any Shares related to the Restricted Stock Units, you will have no rights as a shareholder (including the right to receive dividends) by reason of this Restricted Stock Units Award. You acknowledge and agree that the Company may at any time and from time to time verify your Matching Shares in your Measurement Account, and that the Company may require you to provide certifications with respect to your Matching Shares in the Measurement Account or otherwise, in order to confirm that you are continuing to meet the Minimum Share Ownership Condition (or portion thereof, if applicable).
|
9.
|
Continued Effect of Award Agreement
. To the extent that the Plan or these Terms and Conditions contain provisions that are intended to have effect after the date(s) as of which your rights in respect to the Restricted Stock Unit Award have become vested (including, but not limited to, following the date of your termination of Service), this Restricted Stock Unit Award and any Shares issued in respect of such Restricted Stock Unit Award shall continue to be subject to the terms of the Plan and these Terms and Conditions
|
10.
|
Securities Law Requirements.
If at any time the Committee determines that issuing Shares would violate applicable securities laws, the Company will not be required to issue such Shares. The Committee may declare any provision of these Terms and Conditions or action of its own null and void, if it determines the provision or action fails to comply with the short-swing trading rules. As a condition to issuance, the Company may require you to make written representations it deems necessary or desirable to comply with applicable securities laws. No person who acquires Shares under these Terms and Conditions may sell the Shares, unless they make the offer and sale pursuant to an effective registration statement under the Securities Act of 1933, as amended (the “
Securities Act
”), which is current and includes the Shares to be sold, or an exemption from the registration requirements of the Securities Act.
|
11.
|
Notice.
Any notice or other communication required or permitted under these Terms and Conditions must be in writing and must be delivered personally, sent by certified, registered or express mail, or sent by overnight courier, at the sender’s expense. Notice will be deemed given when delivered personally or, if mailed, three (3) days after the date of deposit in the United
|
12.
|
Successors.
All obligations of the Company under these Terms and Conditions will be binding on any successor to the Company, whether the existence of the successor results from a direct or indirect purchase of all or substantially all of the business of the Company, or a merger, consolidation, or otherwise.
|
13.
|
Governing Law.
To the extent not preempted by federal law, these Terms and Conditions will be construed and enforced in accordance with, and governed by, the laws of the State of Delaware, without giving effect to its conflicts of law principles that would require the application of the law of any other jurisdiction.
|
14.
|
Plan Document Controls.
The rights granted under these Terms and Conditions are in all respects subject to the provisions set forth in the Plan to the same extent and with the same effect as if set forth fully in these Terms and Conditions. If the terms of these Terms and Conditions conflict with the terms of the Plan document, the Plan document will control.
|
15.
|
Amendment.
These Terms and Conditions may be amended unilaterally by the Company to the extent determined by the Committee and permitted under the Plan, or by a written instrument signed by both parties.
|
16.
|
Entire Agreement.
These Terms and Conditions, together with the Plan, constitute the entire obligation of the parties with respect to the subject matter of these Terms and Conditions and supersede any prior written or oral expressions of intent or understanding with respect to such subject matter.
|
17.
|
Administration.
The Committee administers the Plan and these Terms and Conditions. Your rights under these Terms and Conditions are expressly subject to the terms and conditions of the Plan, including any guidelines the Committee adopts from time to time. You hereby acknowledge receipt of a copy of the Plan.
|
18.
|
Section 409A.
The Restricted Stock Units awarded pursuant to these Terms and Conditions are intended to comply with or, in the alternative, be exempt from Section 409A. Any reference to a termination of Service shall be construed as a “separation from service” for purposes of Section 409A.
|
19.
|
Data Protection.
By accepting the award of Restricted Stock Units, you hereby agree to permit the Company, its Subsidiaries and each of their respective affiliates to process personal data and sensitive personal data about you in connection with the Plan. Such data includes, but is not limited to, the information provided hereunder and any changes thereto, other appropriate
|
1.
|
Restricted Stock Unit Grant.
In accordance with the terms of the Plan and subject to these Terms and Conditions, as of the Grant Date you are hereby granted Restricted Stock Units in respect of the number of the shares of the Common Stock of the Company (each, a “
Share
”) set forth in your compensation letter (the “
Award
”). The Restricted Stock Units, and any Shares acquired upon settlement thereof, are subject to the following terms and conditions and to the provisions of the Plan, the terms of which are incorporated by reference herein.
|
2.
|
Vesting Period.
|
(a)
|
In General
. The Restricted Stock Units shall vest on September 13, 2023.
|
(b)
|
Death or Disability
. The Restricted Stock Units shall vest in full in the event of your termination of Service by reason of death or Disability.
|
(c)
|
Termination for Service for Reasons Other than Death or Disability.
If before the Restricted Stock Units have otherwise become vested your Service terminates other than due to death or Disability, then notwithstanding any provision in the Plan or these Terms and Conditions to the contrary, the Restricted Stock Units granted to the Participant shall become fully vested immediately except that all Restricted Stock Units granted within one year prior to the date of termination of the Participant’s Service shall become fully vested with respect to the Applicable Fraction of the Restricted Stock Units and shall be immediately forfeited and canceled with respect to the remaining Restricted Stock Units. The “
Applicable Fraction
” means a fraction, the numerator of which is the number of days elapsed from the first day of the fiscal year of the Company in which the Participant’s Service terminated and the denominator of which is 365.
|
(d)
|
Change in Control.
In the event of a Change in Control, any Restricted Stock Units then outstanding shall become fully vested and payable. For purposes of this Agreement, “
Change in Control
”
means the occurrence of any of the following:
|
(i)
|
any person or “group” (as such term is used in Sections 13(d) and 14(d) of the Exchange Act), other than the Company or JAB Holding Company S.a.r.l and any successor thereto (the “
Parent
”), or any affiliate of the Company or the Parent, is or becomes the “beneficial owner” (as defined below), directly or indirectly, of securities representing more than 50% of the combined voting power of the
|
(ii)
|
the consummation of a plan or agreement approved by the Company’s or the Parent’s shareholders, providing (
i
) for a merger or consolidation of the Company (other than with a wholly owned subsidiary of such entity and other than a merger or consolidation that would result in the voting securities of such entity outstanding immediately prior thereto continuing to represent (either by remaining outstanding or by being converted into voting securities of the surviving entity) more than 50% of the combined voting power of the voting securities of such entity or such surviving entity outstanding immediately after such merger or consolidation or (
ii
) for a sale, exchange or other disposition of all or substantially all of the business or assets of the Company.
|
(e)
|
Service
. For purposes of this Agreement,
“Service
” means the provision of services in the capacity of an employee or Director. For purposes of this Agreement, “
Director
” means any person who is not an employee and who is serving as a member of the Board of Directors of the Company (the “
Board
”), the board of directors or equivalent governing body of any of the Company’s subsidiaries or affiliates. If, upon termination of employment with the Company, any Subsidiary or any of their respective affiliates, you become or continue to serve as a member of the Board or the board of directors of such an affiliate you shall not be deemed to have had an interruption in Service. For this purpose, years of service shall be based on the period of time elapsed from your commencement of services (whether as an employee of Director) with the Company, any of its Subsidiaries or any of their respective affiliates to the date such services terminate, whether due to Retirement, death, Disability or for any other reason. A transfer of Service from the Company to a Subsidiary or an affiliate or from an affiliate of the Company to the Company, a Subsidiary or another affiliate of the Company shall not constitute a termination of Service. All determinations regarding Service, including whether any leave of absence is a termination of Service, shall be made by the Remuneration and Nomination Committee (the “
Committee
”).
|
3.
|
Settlement of Restricted Stock Units.
|
(a)
|
Timing of Settlement
. The Shares related to such vested Restricted Stock Units shall be delivered promptly (and in all events within 60 days) following the date such Restricted Stock Units vest pursuant to Section 2 hereof.
|
(b)
|
Withholding Obligation
. Upon settlement of any Restricted Stock Units, all federal, state, and local taxes, domestic or foreign, required by law or regulation to be withheld (each, a “
Withholding Tax
”) must be satisfied, in the Company’s sole discretion, by either (i) by you paying the amount of required Withholding Tax to the Company in cash, (ii) by the Company selling that number of whole Shares that you have acquired through the vesting of Restricted Stock Units having a Fair Market Value at least equal to the amount of the required Withholding Tax, (iii) by the Company withholding Shares otherwise issuable in respect of the Restricted Stock Units having a Fair Market Value at least equal to the amount of the required Withholding Tax, or (iv) by a combination of the foregoing;
provided
,
however
,
that
if and to the extent that the Withholding Tax is
|
4.
|
Nontransferability
of Restricted Stock Units
;
Transferability of Shares.
|
(a)
|
Except as provided in Section 4(b), until the Restricted Stock Units have otherwise settled for Shares, (i) no Restricted Stock Units granted under the Plan may be sold, transferred, pledged, assigned, or otherwise alienated or hypothecated, other than by will or by the laws of descent and distribution and (ii) all rights with respect to Restricted Stock Units shall be available during the Participant’s lifetime only to the Participant or the Participant’s guardian or legal representative. The Committee may, in its sole discretion, require a Participant’s guardian or legal representative to supply it with evidence the Committee deems necessary to establish the authority of the guardian or legal representative to act on behalf of the Participant.
|
(b)
|
Subject to applicable law, Restricted Stock Units may be transferred to a Successor. Such transferred Restricted Stock Units may only be further sold, transferred, pledged, assigned or otherwise alienated by the Successor in accordance with the terms of this Section 4, and shall be subject in all respects to the terms of these Terms and Conditions and the Plan. For a transfer to be effective, the Successor shall promptly furnish the Company with written notice thereof and a copy of such other evidence as the Committee may deem necessary to establish the validity of the transfer and the acceptance of the Successor of the terms and conditions of the Plan. “
Successor
” means the Participant’s spouse, the Participant’s lineal descendants, any trust the beneficiaries of which consist only of the Participant, the Participant’s spouse and/or the Participant’s lineal descendants, or to a corporation in which the Participant, the Participant’s spouse and/or the Participant’s lineal descendants own 100% of the economic interest and has the unfettered right to prevent further transfer or disposition of the Restricted Stock Unit. The Committee may, in its discretion, deem other parties to qualify as a Successor for purposes of this Plan.
|
5.
|
No Limitation on Rights of the Company.
The grant of the Restricted Stock Units does not and will not in any way affect the right or power of the Company to make adjustments, reclassifications or changes in its capital or business structure, or to merge, consolidate, dissolve, liquidate, sell or transfer all or any part of its business or assets.
|
6.
|
No Rights as a Shareholder.
Before the date as of which you are recorded on the books of the Company as the holder of any Shares related to the Restricted Stock Units, you will have no rights as a shareholder by reason of this Restricted Stock Units Award.
|
7.
|
Continued Effect of Award Agreement
. To the extent that the Plan or these Terms and Conditions contain provisions that are intended to have effect after the date(s) as of which your rights in respect to the Restricted Stock Unit Award have become vested (including, but not limited to, following the date of your termination of Service), this Restricted Stock Unit Award
|
8.
|
Securities Law Requirements.
If at any time the Committee determines that issuing Shares would violate applicable securities laws, the Company will not be required to issue such Shares. The Committee may declare any provision of these Terms and Conditions or action of its own null and void, if it determines the provision or action fails to comply with the short-swing trading rules. As a condition to issuance, the Company may require you to make written representations it deems necessary or desirable to comply with applicable securities laws. No person who acquires Shares under these Terms and Conditions may sell the Shares, unless they make the offer and sale pursuant to an effective registration statement under the Securities Act of 1933, as amended (the “
Securities Act
”), which is current and includes the Shares to be sold, or an exemption from the registration requirements of the Securities Act.
|
9.
|
Notice.
Any notice or other communication required or permitted under these Terms and Conditions must be in writing and must be delivered personally, sent by certified, registered or express mail, or sent by overnight courier, at the sender’s expense. Notice will be deemed given when delivered personally or, if mailed, three (3) days after the date of deposit in the United States mail or, if sent by overnight courier, on the regular business day following the date sent. Notice to the Company should be sent to:
|
10.
|
Successors.
All obligations of the Company under these Terms and Conditions will be binding on any successor to the Company, whether the existence of the successor results from a direct or indirect purchase of all or substantially all of the business of the Company, or a merger, consolidation, or otherwise.
|
11.
|
Governing Law.
To the extent not preempted by federal law, these Terms and Conditions will be construed and enforced in accordance with, and governed by, the laws of the State of Delaware, without giving effect to its conflicts of law principles that would require the application of the law of any other jurisdiction.
|
12.
|
Plan Document Controls.
The rights granted under these Terms and Conditions are in all respects subject to the provisions set forth in the Plan to the same extent and with the same effect as if set forth fully in these Terms and Conditions. If the terms of these Terms and Conditions conflict with the terms of the Plan document, the Plan document will control.
|
13.
|
Amendment.
These Terms and Conditions may be amended unilaterally by the Company to the extent determined by the Committee and permitted under the Plan, or by a written instrument signed by both parties.
|
14.
|
Entire Agreement.
These Terms and Conditions, together with the Plan, constitute the entire obligation of the parties with respect to the subject matter of these Terms and Conditions and supersede any prior written or oral expressions of intent or understanding with respect to such subject matter.
|
15.
|
Administration.
The Committee administers the Plan and these Terms and Conditions. Your rights under these Terms and Conditions are expressly subject to the terms and conditions of the Plan, including any guidelines the Committee adopts from time to time. You hereby acknowledge receipt of a copy of the Plan.
|
16.
|
Section 409A.
The Restricted Stock Units awarded pursuant to these Terms and Conditions are intended to comply with or, in the alternative, be exempt from Section 409A. Any reference to a termination of Service shall be construed as a “separation from service” for purposes of Section 409A.
|
17.
|
Data Protection.
By accepting the award of Restricted Stock Units, you hereby agree to permit the Company, its Subsidiaries and each of their respective affiliates to process personal data and sensitive personal data about you in connection with the Plan. Such data includes, but is not limited to, the information provided hereunder and any changes thereto, other appropriate personal and financial data, and information about your participation in the Plan and the Restricted Stock Units granted to you under the Plan from time to time (collectively, “
Personal Data
”). You consent to each and any of the Company, any Subsidiary and each of their respective affiliates processing and transferring any Personal Data outside the country in which you work or are employed to the United States and any other third countries. The legal persons for whom Personal Data is intended include the Company, each Subsidiary and each of their respective affiliates, the Committee and the Board, any administrator selected from time to time to administer the Plan, and any other person or entity that the Company, the Committee or the Board involves in the administration of the Plan. Each of the Company, any Subsidiary and each of their respective will take all reasonable measures to keep Personal Data confidential and accurate. You can access and correct your Personal Data by contacting your human resources representative. By accepting participation in the Plan, you agree and acknowledge that the transfer of information is important to the administration of the Plan and failure to consent to the transmission of that information may limit your ability to participate in the Plan.
|
|
/s/ Robert J. Gamgort
|
|
Date: November 7, 2018
|
Robert J. Gamgort
|
|
|
Chief Executive Officer and President of
Keurig Dr Pepper Inc.
|
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Keurig Dr Pepper Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
|
/s/ Ozan Dokmecioglu
|
|
Date: November 7, 2018
|
Ozan Dokmecioglu
|
|
|
Chief Financial Officer of Keurig Dr Pepper Inc.
|
|
(1)
|
the Quarterly Report on Form 10-Q of the Company for the period ended September 30, 2018, as filed with the Securities and Exchange Commission (the “Report”), fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m(a) or 78o(d)); and
|
(2)
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
/s/ Robert J. Gamgort
|
|
Date: November 7, 2018
|
Robert J. Gamgort
|
|
|
Chief Executive Officer and President of
Keurig Dr Pepper Inc.
|
|
(1)
|
the Quarterly Report on Form 10-Q of the Company for the period ended September 30, 2018, as filed with the Securities and Exchange Commission (the “Report”), fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m(a) or 78o(d)); and
|
(2)
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
/s/ Ozan Dokmecioglu
|
|
Date: November 7, 2018
|
Ozan Dokmecioglu
|
|
|
Chief Financial Officer of Keurig Dr Pepper Inc.
|