Attached files
| file | filename |
|---|---|
| 10-Q - FORM 10-Q - Coca-Cola Consolidated, Inc. | coke-10q_20161002.htm |
| EX-32 - EX-32 - Coca-Cola Consolidated, Inc. | coke-ex32_13.htm |
| EX-31.2 - EX-31.2 - Coca-Cola Consolidated, Inc. | coke-ex312_6.htm |
| EX-31.1 - EX-31.1 - Coca-Cola Consolidated, Inc. | coke-ex311_8.htm |
| EX-10.2 - EX-10.2 - Coca-Cola Consolidated, Inc. | coke-ex102_190.htm |
| EX-10.1 - EX-10.1 - Coca-Cola Consolidated, Inc. | coke-ex101_189.htm |
Exhibit 12
RATIO OF EARNINGS TO FIXED CHARGES
Coca-Cola Bottling Co. Consolidated
Ratio of Earnings to Fixed Charges
|
|
|
First Three Quarters |
|
|
Fiscal Year |
|
||||||||||||||||||
|
(in thousands, except ratios) |
|
2016 |
|
|
2015 |
|
|
2014 |
|
|
2013 |
|
|
2012 |
|
|
2011 |
|
||||||
|
Computation of Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
$ |
52,525 |
|
|
$ |
99,122 |
|
|
$ |
55,618 |
|
|
$ |
44,244 |
|
|
$ |
53,348 |
|
|
$ |
51,551 |
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
26,115 |
|
|
|
26,905 |
|
|
|
27,337 |
|
|
|
27,474 |
|
|
|
33,104 |
|
|
|
33,669 |
|
|
Amortization of debt premium/discount and expenses |
|
|
1,510 |
|
|
|
2,011 |
|
|
|
1,938 |
|
|
|
1,933 |
|
|
|
2,242 |
|
|
|
2,330 |
|
|
Interest portion of rent expense |
|
|
3,107 |
|
|
|
2,977 |
|
|
|
2,523 |
|
|
|
2,380 |
|
|
|
1,975 |
|
|
|
1,746 |
|
|
Earnings as adjusted |
|
$ |
83,257 |
|
|
$ |
131,015 |
|
|
$ |
87,416 |
|
|
$ |
76,031 |
|
|
$ |
90,669 |
|
|
$ |
89,296 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Computation of Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
$ |
26,115 |
|
|
$ |
26,905 |
|
|
$ |
27,337 |
|
|
$ |
27,474 |
|
|
$ |
33,104 |
|
|
$ |
33,669 |
|
|
Capitalized interest |
|
|
404 |
|
|
|
348 |
|
|
|
173 |
|
|
|
177 |
|
|
|
111 |
|
|
|
159 |
|
|
Amortization of debt premium/discount and expenses |
|
|
1,510 |
|
|
|
2,011 |
|
|
|
1,938 |
|
|
|
1,933 |
|
|
|
2,242 |
|
|
|
2,330 |
|
|
Interest portion of rent expense |
|
|
3,107 |
|
|
|
2,977 |
|
|
|
2,523 |
|
|
|
2,380 |
|
|
|
1,975 |
|
|
|
1,746 |
|
|
Fixed charges |
|
$ |
31,136 |
|
|
$ |
32,241 |
|
|
$ |
31,971 |
|
|
$ |
31,964 |
|
|
$ |
37,432 |
|
|
$ |
37,904 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of Earnings to Fixed Charges |
|
|
2.67 |
|
|
|
4.06 |
|
|
|
2.73 |
|
|
|
2.38 |
|
|
|
2.42 |
|
|
|
2.36 |
|