| Schedule of the total purchase price of CCE's North American business |
The following table reconciles the total purchase price of the Company's acquisition of CCE's North American business, including adjustments recorded as part of the Company's purchase accounting (in millions):
|
|
|
|
|
|
October 2,
2010 |
|
Fair value of our equity investment in CCE1
|
$ |
5,373 |
|
Cash consideration2
|
1,368 |
|
Fair value of share-based payment awards3
|
154 |
|
Total purchase price |
$ |
6,895 |
|
|
|
1 |
Represents the fair value of our 33 percent ownership interest in the outstanding common stock of CCE based on the closing price of CCE's common stock on the last day the New York Stock Exchange was open prior to the acquisition date. The fair value reflects our indirect ownership interest in both CCE's North American business and European operations.
|
|
|
2 |
Primarily related to the debt shortfall and working capital adjustments. |
|
|
3 |
Represents the portion of the total fair value of the replacement awards associated with services rendered prior to the business combination, net of tax. |
|
|
| Schedule of the allocation of the purchase price by major class of assets and liabilities |
|
The following table presents the final allocation of the purchase price by major class of assets and liabilities (in millions) as of the acquisition date, as well as adjustments made during 2011 (referred to as "measurement period adjustments"):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts
Recognized as of
Acquisition Date1
|
|
|
Measurement
Period
Adjustments2
|
|
|
Amounts
Recognized as of
Acquisition Date
(as Adjusted)
|
|
Cash and cash equivalents |
$ |
49 |
|
|
$ |
— |
|
|
$ |
49 |
|
Marketable securities |
7 |
|
|
— |
|
|
7 |
|
Trade accounts receivable3
|
1,194 |
|
|
— |
|
|
1,194 |
|
Inventories |
696 |
|
|
— |
|
|
696 |
|
Other current assets4
|
744 |
|
|
(5 |
) |
|
739 |
|
Property, plant and equipment4
|
5,385 |
|
|
(682 |
) |
|
4,703 |
|
Bottlers' franchise rights with indefinite lives4,5
|
5,100 |
|
|
100 |
|
|
5,200 |
|
Other intangible assets4,6
|
1,032 |
|
|
45 |
|
|
1,077 |
|
Other noncurrent assets |
261 |
|
|
— |
|
|
261 |
|
Total identifiable assets acquired |
$ |
14,468 |
|
|
$ |
(542 |
) |
|
$ |
13,926 |
|
Accounts payable and accrued expenses4
|
1,826 |
|
|
8 |
|
|
1,834 |
|
Loans and notes payable7
|
266 |
|
|
— |
|
|
266 |
|
Long-term debt7
|
9,345 |
|
|
— |
|
|
9,345 |
|
Pension and other postretirement liabilities8
|
1,313 |
|
|
— |
|
|
1,313 |
|
Other noncurrent liabilities4,9
|
2,603 |
|
|
(293 |
) |
|
2,310 |
|
Total liabilities assumed |
$ |
15,353 |
|
|
$ |
(285 |
) |
|
$ |
15,068 |
|
Net liabilities assumed |
(885 |
) |
|
(257 |
) |
|
(1,142 |
) |
Goodwill4,10
|
7,746 |
|
|
304 |
|
|
8,050 |
|
|
$ |
6,861 |
|
|
$ |
47 |
|
|
$ |
6,908 |
|
Less: Noncontrolling interests |
13 |
|
|
— |
|
|
13 |
|
Net assets acquired |
$ |
6,848 |
|
|
$ |
47 |
|
|
$ |
6,895 |
|
|
|
1 |
As previously reported in the Notes to Consolidated Financial Statements included in our Annual Report on Form 10-K for the year ended December 31, 2010.
|
|
|
2 |
The measurement period adjustments did not have a significant impact on our consolidated statements of income for the years ended December 31, 2011, and December 31, 2010. In addition, these adjustments did not have a significant impact on our consolidated balance sheet as of December 31, 2010. Therefore, we have not retrospectively adjusted the comparative 2010 financial information. |
|
|
3 |
The gross amount due under receivables we acquired was $1,226 million, of which $32 million was expected to be uncollectible.
|
|
|
4 |
The measurement period adjustments were due to the finalization of appraisals related to intangible assets and certain fixed assets and resulted in the following: a decrease to property, plant and equipment; an increase to franchise rights; and a decrease to noncurrent deferred tax liabilities. The net impact of the measurement period adjustments and the payments made to New CCE that related to the finalization of working capital adjustments resulted in a net increase to goodwill. |
|
|
5 |
Represents reacquired franchise rights that had previously provided CCE with exclusive and perpetual rights to manufacture and/or distribute certain beverages in specified territories. These rights have been determined to have indefinite lives and are not amortized. |
|
|
6 |
Other intangible assets primarily relate to franchise rights that had previously provided CCE with exclusive rights to manufacture and/or distribute certain beverages in specified territories for a finite period of time, and therefore have been classified as definite-lived intangible assets. The estimated fair value of franchise rights with definite lives was $650 million as of the acquisition date. These franchise rights will be amortized over a weighted-average life of approximately eight years, which is equal to the weighted-average remaining contractual term of the franchise rights. Other intangible assets also include $380 million of customer relationships, which will be amortized over approximately 20 years.
|
|
|
7 |
Refer to Note 10 for additional information.
|
|
|
8 |
The assumed pension and other postretirement liabilities consisted of benefit obligations of $3,544 million and plan assets of $2,231 million. Refer to Note 13 for additional information related to pension and other postretirement plans assumed from CCE.
|
|
|
9 |
Primarily relates to deferred tax liabilities recorded on franchise rights. Refer to Note 14.
|
|
|
10 |
The goodwill recognized as part of this acquisition has been assigned to the North America operating segment. $170 million of this goodwill is tax deductible. The goodwill recognized in conjunction with our acquisition of CCE's North American business is primarily related to synergistic value created from having a unified operating system that will strategically position us to better market and distribute our nonalcoholic beverage brands in North America. It also includes certain other intangible assets that do not qualify for separate recognition, such as an assembled workforce.
|
|
| Schedule of pro forma information of CCE's North American business acquisition and Norwegian and Swedish bottling operation divestitures |
|
The following table presents unaudited consolidated pro forma information as if our acquisition of CCE's North American business and the divestiture of our Norwegian and Swedish bottling operations had occurred on January 1, 2009 (in millions):
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
Year Ended December 31, |
2010 |
|
|
2009 |
|
|
Net operating revenues1
|
$ |
43,106 |
|
|
$ |
41,635 |
|
|
Net income attributable to shareowners of The Coca-Cola Company2
|
6,839 |
|
|
11,767 |
|
3 |
|
|
1 |
The deconsolidation of our Norwegian and Swedish bottling operations resulted in a decrease to net operating revenues of approximately $433 million and $542 million in 2010 and 2009, respectively.
|
|
|
2 |
The deconsolidation of our Norwegian and Swedish bottling operations resulted in a decrease to net income attributable to shareowners of The Coca-Cola Company of approximately $387 million in 2010 and an increase of $294 million in 2009.
|
|
|
3 |
Includes the gain related to the remeasurement of our equity interest in CCE to fair value upon the close of the transaction, the gain on the sale of our Norwegian and Swedish bottling operations, transaction costs and charges related to preexisting relationships. The 2010 pro forma information has been adjusted to exclude the impact of these items in order to present the pro forma information as if the transactions had occurred on January 1, 2009. |
|