DOCSLIB.ORG

Suntory Beverage & Food (2587)

Total Page：16

File Type：pdf, Size：1020Kb

Download full-text PDF Read full-text
Suntory Beverage & Food (2587) 09 December 2014 Asia Pacific/Japan Equity Research Beverage (Food (Japan)) / MARKET WEIGHT Suntory Beverage & Food (2587) Rating NEUTRAL* Price (08 Dec 14, ¥) 4,385 INITIATION Target price (¥) 4,600¹ Chg to TP (%) 4.9 Stable earnings supported by sustained cost- Market cap. (¥ bn) 1,354.96 (US$ 11.15) Enterprise value (¥ bn) 1,585.96 cutting effects Number of shares (mn) 309.00 Free float (%) 35.0 Initiating coverage: We initiate coverage of Suntory Beverage & Food (SBF) 52-week price range 4,385 - 3,215 with a NEUTRAL rating and a ¥4,600 target price (potential return 4.9%). SBF, *Stock ratings are relative to the coverage universe in each which has the second-largest domestic soft drinks market share, appears analyst's or each team's respective sector. committed to building a strong business base. We see little risk of a slowdown in ¹Target price is for 12 months. sales momentum other than due to weather and other unavoidable externals. Research Analysts SBF’s international operations mainly consist of: (1) European business, where it is boosting margins by focusing on brands with high market shares, and Masashi Mori 81 3 4550 9695 (2) Southeast Asian business, where we see substantial growth potential, [email protected] especially in Vietnam. Amid intense competition in the global soft drinks market, Suntory is relatively strong in its focus regions, but we see little potential upside over our TP. Investment theme: We see prospects for a double-digit CAGR in OP over the next three years. The company has stepped up mainstay brand consolidation in all regions. It is also strengthening global cost-cutting efforts, and we expect sustained stable profit growth. However, the company is unlikely to boost shareholder returns substantially. Catalysts/risks: Potential catalysts include: (1) maximization of sales and cost synergies within the group, and (2) a shift to a more proactive M&A strategy. Upside risks: (1) a substantial increase in domestic market share, and (2) substantial declines in commodity prices such as coffee beans. Downside risks: (1) a dip in consumer sentiment in Europe, and (2) slower growth and stiffer competition in the Southeast Asian market. Valuation: We base our ¥4,600 TP on an EV/EBITDA of roughly 9.5x applied to our FY12/15 estimates. The multiple reflects the FY1 Bloomberg consensus. We regard our TP as fair-value as it implies a FY12/15E P/E of nearly 20x (before goodwill amortization), which is close to Asahi Group Holdings' (2502) multiple and the average for European and US soft drink makers. Share price performance Financial and valuation metrics Year 12/13A 12/14E 12/15E 12/16E Price (LHS) Rebased Rel (RHS) Sales (¥ bn) 1,121.4 1,265.0 1,306.0 1,332.0 6000 120 Operating profit (¥ bn) 72.7 85.5 93.9 101.5 5000 110 Recurring profit (¥ bn) 67.3 81.5 89.9 97.5 4000 100 Net income (¥ bn) 31.2 37.0 45.4 50.5 3000 90 EPS (¥) 118.8 119.7 146.9 163.4 2000 80 Jul-13 Nov-13 Mar-14 Jul-14 Nov-14 Change from previous EPS (%) n.a. IBES Consensus EPS (¥) n.a. 117.2 154.1 172.3 The price relative chart measures performance against the EPS growth (%) 9.7 0.8 22.7 11.2 TOPIX which closed at 1447.58 on 08/12/14 P/E (x) 28.2 36.6 29.8 26.8 On 08/12/14 the spot exchange rate was ¥121.52/US$1 Dividend yield (%) 1.7 1.4 1.5 1.6 EV/EBITDA(x) 9.3 9.9 9.1 8.5 Performance Over 1M 3M 12M P/B (x) 1.9 2.4 2.3 2.1 Absolute (%) 5.3 18.7 34.1 ROE(%) 8.3 6.5 7.7 8.2 Relative (%) -0.9 7.3 17.0 Net debt/equity (%) 45.9 40.1 32.3 23.2 Source: Company data, Thomson Reuters, IFIS, Credit Suisse estimates. DISCLOSURE APPENDIX AT THE BACK OF THIS REPORT CONTAINS IMPORTANT DISCLOSURES, ANALYST CERTIFICATIONS, AND THE STATUS OF NON-US ANALYSTS. US Disclosure: Credit Suisse does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the Firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. CREDIT SUISSE SECURITIES RESEARCH & ANALYTICS BEYOND INFORMATION® Client-Driven Solutions, Insights, and Access 09 December 2014 Share price catalysts and valuation Share price catalysts: Maximizing global sales and cost synergies are longer-term objectives Near-term potential catalysts for SBF’s share price include monthly sales in the domestic beverage market and quarterly earnings. SBF is strong in marketing, with the second- largest domestic soft drinks market share after Coca Cola. We see little risk of a slowdown in the company’s sales momentum other than due to unavoidable externals such as the weather. While its near-term performance remains susceptible to sales trends, SBF's earnings look stable relative to the rest of the sector, supported by stepped-up global cost reduction initiatives. The main catalyst from a longer-term perspective is maximization of sales and cost synergies with the company’s string of acquisitions. We think SBF has paused its M&A strategy for now and is looking to strengthen the individual businesses it has acquired. We expect the company to aim for synergies including optimization of its global production base and cross sales. The company is currently striving to boost sales in Southeast Asia, but its longer-term objectives probably include full-fledged entry into the Middle East and African markets. After reinforcing its global business base, we think SBF will likely resume its proactive M&A strategy. In terms of shareholder returns, we think the company’s financial position allows for a steady increase in dividends. We see little likelihood of a share buyback, however, given SBF’s shareholder composition. Figure 1: Current performance in line with TOPIX Figure 2: Valuation multiple has risen since listing in July 2013 (Index) (Yen) (x) 150 4,400 Versus TOPIX (LHS) 9.3 140 Share price (RHS) 4,200 9.1 +2σ 9.1 8.9 130 4,000 +1σ 8.8 8.7 120 3,800 8.5 Ave. 8.4 8.3 110 3,600 8.1 -1σ 8.0 100 3,400 7.9 90 3,200 7.7 -2σ 7.6 7.5 80 3,000 7.3 13/7 14/7 Note: TOPIX-relative share price performance Note: EV/EBITDA based on forecasts for full 12-month period Source: Bloomberg, Credit Suisse estimates Source: Bloomberg, Credit Suisse estimates Valuation Our ¥4,600 TP is based on EV/EBITDA of roughly 9.5x applied to our FY12/15 estimates. The multiple reflects the FY1 Bloomberg consensus. We regard our TP as fair-value as it implies a FY12/15E P/E of nearly 20x (before goodwill amortization), which is close to Asahi GHD’s multiple and the average of European and US soft drink makers. The European and US soft drink makers include: Coca-Cola, PepsiCo, Monster Beverage, Dr Pepper, Coca-Cola Enterprise, Coca-Cola Amatil, Danone, and Nestle. Figure 30 in our sector report shows valuations for these companies. Suntory Beverage & Food (2587) 2 09 December 2014 Company overview Developing business mainly in Japan, Europe, and Asia-Oceania SBF is the core of Suntory Group’s beverage and food business. It is developing business operations in four regions: Japan, Europe, Asia-Oceania, and the Americas. The company’s Japanese operations are centered on its soft drinks business, where it not only ranks No.2 behind Coca Cola in terms of market share but also offers a wide range of products. SBF is currently strengthening its core brands. The company has some of the best-known Japanese brands in each product category, including BOSS (canned coffee), Suntory Tennensui (mineral water), and Iyemon (tea). Moreover, the company also has a strong presence in health-oriented products, with offerings such as coffee, tea, and cola in the Food for Specified Health Uses category. In Europe, Orangina Schweppes Group (acquired in 2009) handles manufacturing and sales of non-alcoholic beverages, with carbonated drinks and fruit juices comprising its core products. SBF is steadily expanding its business portfolio, acquiring leading UK brands Lucozade and Ribena in 2013. The company is also widely involved in manufacturing and sales of health foods and non- alcoholic beverages in Asia, where SBF Asia and its affiliated subsidiaries constitute the core of its operations. In Oceania, Frucor Group (acquired in 2009) operates the company’s non-alcoholic beverage business. In the US, SBF is involved in the bottling business for PepsiCo, mainly in North Carolina. Figure 3: OP weighting by region: Aims to boost earnings also in industrialized countries by cutting costs and strengthening key brands FY12/12 actual FY12/15 CSE Americas Americas 8.6% 7.7% Asia Asia 8.0% 9.1% Japan Oceania Oceania 45.6% 4.9% 6.5% Japan 43.8% Europe Europe 31.3% 34.5% Source: Company data, Credit Suisse estimates Financial position, shareholder returns: steady increase in dividends looks possible SBF was listed on TSE-1 in July 2013. In its medium-term plan (2013–15), the company set itself a sales growth target of at least 5% (CAGR) versus 2012 and an EBITDA growth target in excess of 5–9% (CAGR). We think the company will likely attain these targets in FY12/15, probably also benefiting from a weaker yen.
Load more

Recommended publications
  • Keurig to Acquire Dr Pepper Snapple for $18.7Bn in Cash
    Find our latest analyses and trade ideas on bsic.it Coffee and Soda: Keurig to acquire Dr Pepper Snapple for $18.7bn in cash Dr Pepper Snapple Group (NYSE:DPS) – market cap as of 17/02/2018: $28.78bn Introduction On January 29, 2018, Keurig Green Mountain, the coffee group owned by JAB Holding, announced the acquisition of soda maker Dr Pepper Snapple Group. Under the terms of the reverse takeover, Keurig will pay $103.75 per share in a special cash dividend to Dr Pepper shareholders, who will also retain 13 percent of the combined company. The deal will pay $18.7bn in cash to shareholders in total and create a massive beverage distribution network in the U.S. About Dr Pepper Snapple Group Incorporated in 2007 and headquartered in Plano (Texas), Dr Pepper Snapple Group, Inc. manufactures and distributes non-alcoholic beverages in the United States, Mexico and the Caribbean, and Canada. The company operates through three segments: Beverage Concentrates, Packaged Beverages, and Latin America Beverages. It offers flavored carbonated soft drinks (CSDs) and non-carbonated beverages (NCBs), including ready-to-drink teas, juices, juice drinks, mineral and coconut water, and mixers, as well as manufactures and sells Mott's apple sauces. The company sells its flavored CSD products primarily under the Dr Pepper, Canada Dry, Peñafiel, Squirt, 7UP, Crush, A&W, Sunkist soda, Schweppes, RC Cola, Big Red, Vernors, Venom, IBC, Diet Rite, and Sun Drop; and NCB products primarily under the Snapple, Hawaiian Punch, Mott's, FIJI, Clamato, Bai, Yoo- Hoo, Deja Blue, ReaLemon, AriZona tea, Vita Coco, BODYARMOR, Mr & Mrs T mixers, Nantucket Nectars, Garden Cocktail, Mistic, and Rose's brand names.
    [Show full text]
  • Dr Pepper Snapple Group Transforms Its Category Management Process
    Case study Allocation and Space Dr Pepper Snapple Group Transforms Its Category Management Process On the category management improvement “Our space methodology paired with Blue Yonder’s space planning capability optimizes days of supply and increases inventory turns on an item-by-item basis, which results in a reduction in excess inventory and a boost in cash 99% flow for the retailer. We can also reset our retail customers’ planograms improved accuracy twice a year or more, which many of our competitors just can’t handle.” - Director, Category Management, Dr Pepper Snapple Group Challenges • Dr Pepper Snapple Group (DPS) is one of North America’s leading refreshment beverage companies. The company sells its diverse and 15x popular soft drinks to top franchise businesses like Coca-Cola, Pepsi and reduction in labor hours other independent bottling companies throughout North America. With to maintain and update category management a core competency, the beverage company’s space, planograms assortment and speed-to-insight capabilities are continuously evolving. • DPS was challenged to mass produce store-specific planograms on a large scale to meet the changing needs of their retail customers without draining their time and resources. • The company’s goals were to improve the accuracy rate, increase efficiency, boost retail partnerships without increasing headcount and reducing excess inventory to achieve increased cash flow. On speeding up planogram production The Category Manager stated, “In order to increase our retail partnerships and categories without increasing headcount, we implemented proven solutions that would support our new approach to space management and help us speed up the planogram creation process.” The Blue Yonder solution automated the large-scale production of Blue Yonder’s expertise optimized, store-specific planograms, increasing Dr Pepper Snapple Group’s accuracy rate to 99 percent.
    [Show full text]
  • Dr Pepper Snapple Group, Inc. – Name/Symbol/Cusip Change Futures Symbol: Dps1d New Symbol: Kdp1d Date: 7/10/18
    #43331 DATE: JULY 9, 2018 SUBJECT: DR PEPPER SNAPPLE GROUP, INC. – NAME/SYMBOL/CUSIP CHANGE FUTURES SYMBOL: DPS1D NEW SYMBOL: KDP1D DATE: 7/10/18 The Options Clearing Corporation (OCC) has been informed that Dr Pepper Snapple Group, Inc. (DPS) will change its name, trading symbol and CUSIP to Keurig Dr Pepper Inc. (KDP), CUSIP 49271V100. As a result, futures symbol DPS1D will also change to KDP1D effective at the opening of business on July 10, 2018. All other terms will not change. Clearing Member input to OCC must use the new futures symbol KDP1D commencing July 10, 2018. DATE: July 10, 2018 FUTURES SYMBOL: DPS1D changes to KDP1D UNDERLYING SECURITY: DPS changes to KDP MULTIPLIER: 100 (e.g. 1 equals $100) NUMBER OF CONTRACTS: Unchanged DELIVERABLE PER CONTRACT: 100 Keurig Dr Pepper Inc. (KDP) Common Shares CUSIP: (New) 49271V100 DISCLAIMER This Information Memo provides an unofficial summary of the terms of corporate events affecting listed options or futures prepared for the convenience of market participants. OCC accepts no responsibility for the accuracy or completeness of the summary, particularly for information which may be relevant to investment decisions. Option or futures investors should independently ascertain and evaluate all information concerning this corporate event(s). The determination to adjust options and the nature of any adjustment is made by a panel of The OCC Securities Committee pursuant to OCC By-Laws, Article VI, Sections 11 and 11A. The adjustment panel is comprised of representatives from OCC and each exchange which trades the affected option. The determination to adjust futures and the nature of any adjustment is made by OCC pursuant to OCC By- Laws, Article XII, Sections 3, 4, or 4A, as applicable.
    [Show full text]
  • Case Study Cerebos Australia – 2016 Outstanding Achievement in Design
    Case Study Cerebos Australia - 2016 Outstanding Achievement in Design Case Study Cerebos Australia – 2016 Outstanding Achievement in Design Overview In 2016, Cerebos Australia won the Australian Packaging Covenant award for Outstanding Achievement in Design. This award recognises the organisation’s success in integrating the Sustainable Packaging Guidelines (SPGs) into their design and procurement processes, and implementing the opportunities identified. Taking advantage of an extensive factory modernisation, the Cerebos design team has been able to use the outcomes of the SPG reviews to redesign and rethink packaging as production lines were upgraded. A consistently high performing signatory, Cerebos also works actively with its supply chain to identify and implement design changes. Background Cerebos Australia Cerebos is a successful and innovative sauce, spice and coffee manufacturing organisation that develop and manufacture their own products across both Australia and New Zealand. They have a wide range of well- known brands including Fountain, Gravox, Saxa and Gregg’s. Cerebos Australia and New Zealand is a trans- Tasman integration of two companies. The parent company, Cerebos Pacific Limited, is based in Singapore and is wholly owned by Suntory Limited, a Japanese global food and beverage group. Commitment to Sustainable Design Since joining the Covenant in mid-2000, Cerebos has progressively improved its packaging decision-making processes in order to reduce environmental impacts and create business efficiencies. Cerebos has an ongoing commitment to minimise the environmental impact arising from packaging by continuing to pursue their specific performance goals of Design, Recycling and Product Stewardship. Environmental issues are considered in the product development process through a packaging decision checklist based on the SPGs.
    [Show full text]
  • Chicken Essence for Cognitive Function Improvement: a Systematic Review and Meta-Analysis
    nutrients Review Chicken Essence for Cognitive Function Improvement: A Systematic Review and Meta-Analysis Siew Li Teoh 1, Suthinee Sudfangsai 2, Pisake Lumbiganon 3, Malinee Laopaiboon 4, Nai Ming Lai 5 and Nathorn Chaiyakunapruk 1,6,7,8,* Received: 3 November 2015; Accepted: 11 January 2016; Published: 20 January 2016 1 School of Pharmacy, Monash University Malaysia, Selangor 47500, Malaysia; [email protected] 2 Faculty of Pharmaceutical Sciences, Naresuan University, Phitsanulok 65000, Thailand; [email protected] 3 Department of Obstetrics and Gynaecology, Faculty of Medicine, Khon Kaen University, Khon Kaen 40002, Thailand; [email protected] 4 Department of Biostatistics and Demography, Faculty of Public Health, Khon Kaen University, Khon Kaen 40002, Thailand; [email protected] 5 School of Medicine, Taylor’s University Malaysia, Selangor 47500, Malaysia; [email protected] 6 Center of Pharmaceutical Outcomes Research (CPOR), Department of Pharmacy Practice, Faculty of Pharmaceutical Sciences, Naresuan University, Phitsanulok 65000, Thailand 7 School of Pharmacy, University of Wisconsin, Madison, WI 53705-2222, USA 8 School of Population Health, University of Queensland, Brisbane, Herston QLD 4006, Australia * Correspondence: [email protected]; Tel.: +603-5514-4413; Fax: +603-5514-6326 Abstract: Chicken essence (CE) is a popular traditional remedy in Asia, which is believed to improve cognitive functions. CE company claimed that the health benefits were proven with research studies. A systematic review was conducted to determine the cognitive-enhancing effects of CE. We systematically searched a number of databases for randomized controlled trials with human subjects consuming CE and cognitive tests involved. Cochrane’s Risk of Bias (ROB) tool was used to assess the quality of trials and meta-analysis was performed.
    [Show full text]
  • Introducing Keurig Dr Pepper
    Introducing Keurig Dr Pepper Investor Presentation Creating a New Challenger In the Beverage Industry Highly Confidential January 2018 Forward Looking Statements Certain statements contained herein are “forward-looking statements” within the meaning of applicable securities laws and regulations. These forward-looking statements can generally be identified by the use of words such as “anticipate,” “expect,” “believe,” “could,” “estimate,” “feel,” “forecast,” “intend,” “may,” “plan,” “potential,” “project,” “should,” “will,” “would,” and similar words, phrases or expressions and variations or negatives of these words, although not all forward-looking statements contain these identifying words. Forward-looking statements by their nature address matters that are, to different degrees, uncertain, such as statements regarding the estimated or anticipated future results of the combined company following the proposed merger, the anticipated benefits of the proposed merger, including estimated synergies, the expected timing of completion of the proposed merger and related transactions and other statements that are not historical facts. These statements are based on the current expectations of Keurig Green Mountain Parent Holdings Corp. and Dr Pepper Snapple Group, Inc. management and are not predictions of actual performance. These forward-looking statements are subject to a number of risks and uncertainties regarding the combined company’s business and the proposed merger and actual results may differ materially. These risks and uncertainties
    [Show full text]
  • Antojitos (Appetizers)
    EAT IN TAKE OUT OPEN 7 DAYS A WEEK FROM 11AM HAPPY HOUR MON-FRI 4–6PM IN A HURRY? CALL AHEAD AND PLACE YOUR TO GO ORDER AND WE’LL HAVE IT READY AND WAITING WHEN YOU ARRIVE. DINING IN? 207·494·1000 FEEL FREE TO CALL ONE HOUR AHEAD TO GET YOUR www.elrayotaqueria.com NAME ON OUR WAITING LIST. ANTOJITOS (APPETIZERS) GOLDEN PAPAS FRITAS – 3.95 CHIPS – 1.25 JET PINEAPPLE – 3.95 fried Maine potatoes drizzled with w/ salsa – 3.75 on a stick dusted with chile powder, garlic aioli† w/ guacamole – 5.75 salt & lime w/ salsa & guacamole – 8.25 FRIED PLANTAINS – 4.95 FUNDIDO – 6.95 with chipotle mayo CHEESE NACHOS – 4.25 warm cheese dip with cilantro, rajas & with chorizo, shredded pork, grilled your choice of mushrooms or SWEET & SPICY chicken, ground beef, or organic black housemade chorizo PEPITAS – 2.95 beans & grilled veggies – 5.95 Served with corn chips pumpkin seeds roasted with chile pepper, toasted cumin, cinnamon & sugar MEXICO CITY STYLE CORN Turn your nachos into a GRANDE ON THE COB – 4.95 CORN-JALAPEÑO meal by adding guacamole, shredded basted with chipotle mayonnaise & FRITTERS – 5.95 lettuce, housemade crema, radishes, dusted with cotija cheese with jalapeño jelly pickled jalapeños, cilantro & taquerera salsa add 4.95 CHILE FRITAS – 7.95 DAILY SOUP– 4.95 an El Rayo favorite! Fried shishito peppers dusted with sea salt SALSAS SMALL 1.25 LARGE 2.50 PICO DE GALLO SALSA CORN SALSA *SALSA VERDE TAQUERERA SALSA *RANCHERO SAUCE OUR FAMOUS CHIPOTLE DIPPING SAUCE GRILLED PINEAPPLE *SMOKEY CHIPOTLE-TOMATO SALSITA SAUCE *Served warm FRESH LOCAL SUSTAINABLE We source locally grown and raised ingredients whenever possible and cook with sustainable seafood, naturally raised meats and organic black beans.
    [Show full text]
  • Drinks & Beverages
    Drinks & Beverages Cocktails BEVERAGES Pepsi / Diet Pepsi/ Mist 3 Americano ................................................ 10 Sierra Mist 3 One of Italy’s favorite cocktail: Campari, Vermouth Rosso, club soda Ginger Ale 3 Aperol Spritz ........................................... 10 Milk 3 Orangina (bottle) 4 Aperol, Prosecco (Italian champagne), club soda Orange Juice 4 Montecatini Cosmopolitan ........................ 12 Grapefruit Juice 4 Cranberry Juice 4 Grey Goose vodka, triple sec, fresh lime, cranberry juice Pineapple Juice 4 Monte’s Wallbanger .................................. 12 San Pellegrino (bottle) 4 Tito’s Vodka, Italian Galliano liqueur, orange juice Angry Orchard Hard Cider (Alcoholic) 5 Ginger Beer (Non‐Alcoholic) 4 Flaming B-52 ............................................ 15 Three layers: Grand Marnier, Irish Bailey Cream, Kahlua; Set on Fire! COFFEE AND HOT DRINKS Godiva Chocolate Martini .......................... 10 American Coffee 3 Hot Tea 3 Godiva dark chocolate liqueur, Smirnoff vodka, fresh cream Café Latte 5 Toasted Almond Martini ............................ 10 Café Mocha 5 Amareo Di Sarronno, Kahlua, Smirnoff vodka, fresh cream Expresso 4 Expresso Double 6 Cappuccino 5 Mocktails Hot Chocolate 5 Tuscan Cooler ......................................... 6 BOTTLE BEER Montecani combinaon of juices, sodas, fresh fruits, rosemary Anchor Steam 5 Budweiser 4 No-Jitos ................................................... 5 Coors Light 4 Fresh mint leaves, fresh lemon, fresh lime, club soda Corona (Mexico) 6 Shirley Temple
    [Show full text]
  • DR PEPPER SNAPPLE GROUP ANNUAL REPORT DPS at a Glance
    DR PEPPER SNAPPLE GROUP ANNUAL REPORT DPS at a Glance NORTH AMERICA’S LEADING FLAVORED BEVERAGE COMPANY More than 50 brands of juices, teas and carbonated soft drinks with a heritage of more than 200 years NINE OF OUR 12 LEADING BRANDS ARE NO. 1 IN THEIR FLAVOR CATEGORIES Named Company of the Year in 2010 by Beverage World magazine CEO LARRY D. YOUNG NAMED 2010 BEVERAGE EXECUTIVE OF THE YEAR BY BEVERAGE INDUSTRY MAGAZINE OUR VISION: Be the Best Beverage Business in the Americas STOCK PRICE PERFORMANCE PRIMARY SOURCES & USES OF CASH VS. S&P 500 TWO-YEAR CUMULATIVE TOTAL ’09–’10 JAN ’10 MAR JUN SEP DEC ’10 $3.4B $3.3B 40% DPS Pepsi/Coke 30% Share Repurchases S&P Licensing Agreements 20% Dividends Net Repayment 10% of Credit Facility Operations & Notes 0% Capital Spending -10% SOURCES USES 2010 FINANCIAL SNAPSHOT (MILLIONS, EXCEPT EARNINGS PER SHARE) CONTENTS 2010 $5,636 NET SALES +2% 2009 $5,531 $ 1, 3 21 SEGMENT +1% Letter to Stockholders 1 OPERATING PROFIT $ 1, 310 Build Our Brands 4 $2.40 DILUTED EARNINGS +22% PER SHARE* $1.97 Grow Per Caps 7 Rapid Continuous Improvement 10 *2010 diluted earnings per share (EPS) excludes a loss on early extinguishment of debt and certain tax-related items, which totaled Innovation Spotlight 23 cents per share. 2009 diluted EPS excludes a net gain on certain 12 distribution agreement changes and tax-related items, which totaled 20 cents per share. See page 13 for a detailed reconciliation of the Stockholder Information 12 7 excluded items and the rationale for the exclusion.
    [Show full text]
  • Vaughan, Ontario L4H 5A1 | 905.673.9880 | Email: Info@Allmart .Ca | Allmart.Ca Customer
    Customer #: #REF! Phone #: Delivery Date: Contact: Customer Order #: ENERGY 473ml Can 24x680ml Can COKECOKE 24 24x355mlx355ml Can Can PEPSIPEPSI 24 24x355mlx355ml Can Can 24x340ml 24x330 Canml Can 24x330ml Cans Can (12x355ml) ENERGY 12x473ml Can 24x680ml Can 24x680ml 24x680 mlCan Can Coca-Cola Classic Pepsi SAN PELLEGRINO U.S. Import MONSTER ARIZONA $1.29 ARIZONA Diet Coke Diet Pepsi Aranciata Cherry Coke Assault Arnold Palmer ½+½ Import 99¢ Coke Zero 7-UP Aranciata Rossa Vanilla Coke Khaos Fruit Punch Georgia Peach Gr.Tea Sprite Crush Orange Clementina Cherry Vanilla Coke Original (Green) Green Tea Lemonade Canada Dry Ginger Ale Dr Pepper Limonata Orange Vanilla Coke Lo-Cal Grapeade Orangeade 12x355ml Mug Root Beer Melograno E Arancia Crush Peach Ultra Blue Kiwi Strawberry Red Apple Green Tea Zero Sugar Zero Caffeine Schweppes Ginger Ale Pompelmo Crush Strawberry Ultra Red Lemon Tea Import (Non-Priced) Diet Coke With Lime Crush Variety Pack Momenti Dr Pepper Cherry Ultra Violet Mucho Mango African Rooibos Red T. Coca-Cola Stevia 12x355ml Clementine & Peach Dr Pepper Cherry Vanilla Zero Ultra Peach Tea Cherry Lime Rickey Sprite Zero Crush Cream Soda Lemon & Raspberry Dr Pepper Vanilla Float Raspberry Tea Mango ½ & ½ Fresca Diet Crush Orange Pomeg. & Blackcurrant Fanta Berry RED BULL (24x250ml) Sweet Tea (South.Style) Tropical ½ & ½ Barq's Root Beer Diet Dr Pepper 250ml Fanta Peach Regular Watermelon Canada Dry Club Soda 7-UP Limone + Tea Fanta Strawberry Sugar Free Arnold Palmer ½+½ Canada Dry Diet Ale 7-UP Zero Pesca + Tea MTN Dew Major
    [Show full text]
  • Comvita Limited 2011 Independent Adviser's Report
    Comvita Limited Independent Adviser’s Report On the Full Takeover Offer from Cerebos New Zealand Limited November 2011 COMVITA LIMITED TARGET COMPANY STATEMENT 2011 29 Table of Contents Glossary..........................................................................................................................................................................................3 1. Terms of the Cerebos Offer .................................................................................................................................................4 1.1 Background..................................................................................................................................................................4 1.2 Details of the Cerebos Offer..........................................................................................................................................4 1.3 Requirements of the Takeovers Code ...........................................................................................................................5 1.4 Overview of Cerebos ....................................................................................................................................................6 2. Scope of the Report..............................................................................................................................................................7 2.1 Purpose of the Report ..................................................................................................................................................7
    [Show full text]
  • Teachers' Retirement System of Louisiana: Comprehensive Annual Financial Report--A Component Unit of the State of Louisiana for the Fiscal Year Ended June 30, 1996
    DOCUMENT RESUME ED 405 307 SP 037 185 TITLE Teachers' Retirement System of Louisiana: Comprehensive Annual Financial Report--A Component Unit of the State of Louisiana for the Fiscal Year Ended June 30, 1996. INSTITUTION Teachers Retirement System of Louisiana, Baton Rouge. PUB DATE Oct 96 NOTE 138p. PUB TYPE Reports Descriptive (141) EDRS PRICE MF01/PC06 Plus Postage. DESCRIPTORS Elementary Secondary Education; Fringe Benefits; Higher Education; *Investment; Personnel Policy; *Retirement Benefits; *Teacher Employment Benefits; *Teacher Retirement IDENTIFIERS Financial Planning; Financial Reports; *Louisiana; *Retirement Planning ABSTRACT The annual Financial Report of the Teachers' Retirement System of Louisiana is divided into six main sections. The Introductory Section includes the letter of transmittal, names of the Board of Trustees, staff, and consultants; the organization chart; copy of certificate of achievement for excellence in financial reporting for 1995 financial report; summary of 1995-96 legislative acts; and a plan summary. The Financial Section includes the Independent Auditor's Report, General Purpose Finance Statements, Required Supplementary Information, and Supporting Schedules. The Investment Section includes reports on investment activity and policy, an Investment Summary, a list of investments, net earnings on investments and performance measures, annual rates of return, and Summary Schedule of Commissions Paid to Brokers. The Actuarial Section includes a summary of assumptions; Actuarial Valuation Balance Sheet; summary, reconciliation, and amortization of unfunded actuarial liabilities; and membership data. The Statistical Section provides data on vested and nonvested members, retirees, benefit recipients, benefit expenses, revenues, expenses, and participating employers. The final section outlines the Optional Retirement Plan, the Deferred Retirement Option Plan, and Option 5.
    [Show full text]