XML 24 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 30, 2018
Dec. 31, 2017
Jan. 01, 2017
Cash Flows from Operating Activities:      
Net income (loss) $ (15,156) $ 102,847 $ 56,663
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation expense from property, plant and equipment and capital leases 164,502 150,422 111,613
Amortization of intangible assets and deferred proceeds, net 22,754 18,419 5,010
Deferred income taxes 9,366 (58,111) 42,942
Loss on sale of property, plant and equipment 7,103 4,492 2,892
Impairment of property, plant and equipment 453   382
(Gain) loss on exchange transactions (10,170) (12,893) 692
Proceeds from Territory Conversion Fee   91,450  
Proceeds from Legacy Facilities Credit 1,320 30,647  
Amortization of debt costs 1,477 1,082 1,855
Stock compensation expense 5,606 7,922 7,154
Fair value adjustment of acquisition related contingent consideration 28,767 3,226 (1,910)
System Transformation Transactions settlements   (6,996)  
Gain on acquisition of Southeastern Container preferred shares in CCR redistribution   (6,012)  
Change in current assets less current liabilities (exclusive of acquisitions) (26,387) 259 (39,909)
Change in other noncurrent assets (exclusive of acquisitions) 4,347 (17,916) (14,564)
Change in other noncurrent liabilities (exclusive of acquisitions) (25,122) (1,100) (10,850)
Other 19 78 25
Total adjustments 184,035 204,969 105,332
Net cash provided by operating activities 168,879 307,816 161,995
Cash Flows from Investing Activities:      
Acquisition of distribution territories and manufacturing plants, net of cash acquired and purchase price settlements 456 (265,060) (272,637)
Additions to property, plant and equipment (exclusive of acquisitions) (138,235) (176,601) (172,586)
Net cash paid for exchange transactions (13,116) (19,393)  
Glacéau distribution agreement consideration   (15,598)  
Portion of Legacy Facilities Credit related to Mobile, Alabama facility   12,364  
Proceeds from the sale of property, plant and equipment 5,259 608 1,072
Proceeds from cold drink equipment 3,789 8,400  
Investment in CONA Services LLC (2,098) (3,615) (7,875)
Net cash used in investing activities (143,945) (458,895) (452,026)
Cash Flows from Financing Activities:      
Proceeds from issuance of Senior Notes 150,000 125,000  
Borrowings under Term Loan Facility     300,000
Borrowing under Revolving Credit Facility 356,000 448,000 410,000
Payments on Revolving Credit Facility (483,000) (393,000) (258,000)
Payments on Senior Notes     (164,757)
Payment on Term Loan Facility (7,500)    
Cash dividends paid (9,353) (9,328) (9,307)
Payment of acquisition related contingent consideration (24,683) (16,738) (13,550)
Principal payments on capital lease obligations (8,221) (7,485) (7,063)
Debt issuance fees (1,531) (318) (940)
Net cash provided by (used in) financing activities (28,288) 146,131 256,383
Net increase (decrease) in cash (3,354) (4,948) (33,648)
Cash at beginning of year 16,902 21,850 55,498
Cash at end of year $ 13,548 $ 16,902 $ 21,850