Attached files
| file | filename |
|---|---|
| EX-32 - EX-32 - Coca-Cola Consolidated, Inc. | coke-ex32_6.htm |
| EX-31.2 - EX-31.2 - Coca-Cola Consolidated, Inc. | coke-ex312_12.htm |
| EX-31.1 - EX-31.1 - Coca-Cola Consolidated, Inc. | coke-ex311_9.htm |
| 10-Q - 10-Q - Coca-Cola Consolidated, Inc. | coke-10q_20171001.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) |
|
2017 |
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|
2013 |
|
|
2012 |
|
||||||
|
Computation of Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
$ |
33,875 |
|
|
$ |
92,712 |
|
|
$ |
99,122 |
|
|
$ |
55,618 |
|
|
$ |
44,244 |
|
|
$ |
53,348 |
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
29,892 |
|
|
|
34,475 |
|
|
|
26,905 |
|
|
|
27,337 |
|
|
|
27,474 |
|
|
|
33,104 |
|
|
Amortization of debt premium/discount and expenses |
|
|
806 |
|
|
|
1,855 |
|
|
|
2,011 |
|
|
|
1,938 |
|
|
|
1,933 |
|
|
|
2,242 |
|
|
Interest portion of rent expense(1) |
|
|
4,785 |
|
|
|
4,564 |
|
|
|
2,977 |
|
|
|
2,523 |
|
|
|
2,380 |
|
|
|
1,975 |
|
|
Earnings as adjusted |
|
$ |
69,358 |
|
|
$ |
133,606 |
|
|
$ |
131,015 |
|
|
$ |
87,416 |
|
|
$ |
76,031 |
|
|
$ |
90,669 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Computation of Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
$ |
29,892 |
|
|
$ |
34,475 |
|
|
$ |
26,905 |
|
|
$ |
27,337 |
|
|
$ |
27,474 |
|
|
$ |
33,104 |
|
|
Capitalized interest |
|
|
398 |
|
|
|
489 |
|
|
|
348 |
|
|
|
173 |
|
|
|
177 |
|
|
|
111 |
|
|
Amortization of debt premium/discount and expenses |
|
|
806 |
|
|
|
1,855 |
|
|
|
2,011 |
|
|
|
1,938 |
|
|
|
1,933 |
|
|
|
2,242 |
|
|
Interest portion of rent expense(1) |
|
|
4,785 |
|
|
|
4,564 |
|
|
|
2,977 |
|
|
|
2,523 |
|
|
|
2,380 |
|
|
|
1,975 |
|
|
Fixed charges |
|
$ |
35,881 |
|
|
$ |
41,383 |
|
|
$ |
32,241 |
|
|
$ |
31,971 |
|
|
$ |
31,964 |
|
|
$ |
37,432 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of Earnings to Fixed Charges |
|
|
1.93 |
|
|
|
3.23 |
|
|
|
4.06 |
|
|
|
2.73 |
|
|
|
2.38 |
|
|
|
2.42 |
|
|
(1) |
Interest portion of rent expense includes 1/3 of net rent expense. |