Comments
suedunnell wrote: Hi Again - I should add my name to comment #1 above and ask that if anyone has questions, they can either post them here or ask me directly: Sue Dunnell PowerBuilder Product Manager 978 287 1752 sue.dunnell@sybase.com
Cloud Computing | Virtualization
November 2 - 4
Register Today and SAVE !..

SYS-CON.TV

2009 East
PLATINUM SPONSORS:
IBM
Smarter Business Solutions Through Dynamic Infrastructure
IBM
Smarter Insights: How the CIO Becomes a Hero Again
Microsoft
Windows Azure
GOLD SPONSORS:
Appsense
Why VDI?
CA
Maximizing the Business Value of Virtualization in Enterprise and Cloud Computing Environments
ExactTarget
Messaging in the Cloud - Email, SMS and Voice
Freedom OSS
Stairway to the Cloud
Sun
Sun's Incubation Platform: Helping Startups Serve the Enterprise
Click For 2008 West
Event Webcasts
Dr Pepper Snapple Group Reports Third Quarter 2008 Results
Net sales declined 2% reflecting the absence of glaceau; excluding this item, net sales up 5%

PLANO, Texas, Nov. 13 /PRNewswire-FirstCall/ -- Dr Pepper Snapple Group, Inc. (NYSE: DPS) reported third quarter 2008 earnings of $0.41 per share compared to $0.61 per share in the prior year period. The results reflect the company's first full quarter as a stand-alone business following its separation from Cadbury plc on May 7, 2008. Excluding restructuring costs in both years and transaction and separation related costs in the current year, the company earned $0.45 per share compared to $0.63 per share in the prior year period. Excluding the impact from the loss of glaceau product distribution, net sales increased 5% on the strength of 1% volume growth and the ongoing benefit of pricing actions taken earlier in the year. Segment operating profit declined 17%, primarily reflecting unfavorable comparisons of fountain/foodservice and other beverage concentrates discounts, the absence of glaceau product distribution and higher transportation costs. Income from operations declined 26%.

Year-to-date, the company earned $1.21 per share compared to $1.42 per share in the prior year period. Excluding restructuring and separation related items, the company earned $1.46 per share compared to $1.50 per share in the prior year period. The company generated $523 million of cash from operating activities and since its separation from Cadbury in May, 2008, it has repaid $295 million of its floating rate term loan obligations.

DPS President and CEO Larry Young said, "Without a doubt, this is one of the toughest environments the beverage industry has faced in many years. With disposable incomes falling, consumers are thinking harder about what they buy. Despite these headwinds, we demonstrated during the quarter that our portfolio of flavored beverages has room to grow and that our business continues to generate strong cash flow. While CSD volume was up 0.5%, demand for our premium-priced products slowed significantly resulting in performance that was below our expectations.

    "In these uncertain times, we remain committed to our long-term goals --
leverage our strong portfolio of flavor brands, strengthen our
route-to-market, rally around our customers and consumers and deliver results
that outperform the industry.  We continue to invest with an eye to the future
and our recent organizational changes will ensure that we are better able to
leverage our third-party and company-owned distribution models to drive
process simplification, speed of decision making and total system
profitability."


    Summary of 2008 results              % Growth vs 2007   % Growth vs 2007
                                           Third Quarter      Year to Date
                                           -------------      --------------
    Volume (BCS)                                (1)               (3)
    Net sales ($)
      Beverage Concentrates                     (3)               (2)
      Finished Goods                             4                 7
      Bottling Group                            (5)               (2)
      Mexico and the Caribbean                   7                 7
                                                ---               ---
      Net sales as reported                     (2)                1
    Segment Operating Profit                   (17)               (6)
    Reported EPS                               (32)              (14)
    EPS excluding certain items                (29)               (3)

    BCS - bottler case sales



    Earnings per share               Third Quarter           Year to Date
     reconciliation               2008   2007      %    2008    2007       %
                                 -------------------   ---------------------
    Reported EPS                 $0.41  $0.61    (32)  $1.21   $1.42     (14)

    Items affecting
     comparability
    - Restructuring costs         0.02   0.03           0.07    0.09
    - Transaction and
       separation costs           0.02     --           0.07      --
    - Bridge loan fees and
       expenses                     --     --           0.06      --
    - Separation related tax
      items                         --     --           0.04      --
                                 -----  -----  -----   -----   -----   -----
    EPS excluding certain
     items                       $0.45  $0.63*   (29)  $1.46*  $1.50*     (3)

    * Does not sum due to rounding

Volume (BCS)

Volume declined 1%. Excluding the impact of glaceau, volume grew 1% as carbonated soft drinks (CSDs) increased 0.5% and non-carbonated beverages (NCBs) increased 3%.

In CSDs, Dr Pepper volume was up slightly. "Core 4" brands -- 7UP, Sunkist, A&W and Canada Dry -- increased 1.5% driven primarily by Canada Dry which was up 8% as Green Tea Ginger Ale continued to gain momentum. 7UP volume was down 3% but showed improvement in its trend. In Mexico, Penafiel declined mid single-digits reflecting necessary pricing actions taken earlier in the year.

In NCBs, Hawaiian Punch volume increased 24% on second half promotional activities and favorable comparisons to the prior year period. A slowdown in consumer spending and increased price competition in the tea and enhanced water categories impacted performance of the company's premium-priced products with results that were below expectations. Snapple, including antioxidant waters, declined 7%. Issues with apple and lemon supplies, resulting from extensive crop damage, limited sales of Mott's sauce and Realemon/Realime. In Mexico, Aguafiel declined 20% reflecting high single-digit price increases and a more competitive environment.

In North America, excluding the impact of glaceau, volume increased 2% and in Mexico and the Caribbean, volume declined 4%.

Sales Volume

Sales volume declined 1%. Excluding the impact of glaceau, sales volume increased 1% in line with BCS trends.

Net sales

Net sales declined 2%. Excluding the impact of glaceau, net sales increased 5% driven by volume growth of 1% and mid single-digit price increases taken earlier in the year, partially offset by unfavorable comparisons of fountain/foodservice and other beverage concentrates discounts which were $19 million higher. Beverage concentrates price/mix decreased low single-digits. Finished goods price/mix decreased mid single-digits on higher sales of Hawaiian Punch and lower than expected performance of the company's premium-priced products. Bottling Group price/mix increased mid single-digits and Mexico and the Caribbean price/mix increased low double-digits.

Across all measured channels, as reported by ACNielsen, the company continues to lead the U.S. CSD category in dollar share growth with its share up 0.3 percentage points year-to-date.

Segment operating profit, corporate and other

Gross profit decreased 4% reflecting net sales declines and higher commodity costs. Cost of sales (COGS) per case increased 1%. The loss of glaceau product distribution reduced gross profit growth by 3 percentage points and COGS per case growth by 9 percentage points.

Segment operating profit declined 17% primarily reflecting unfavorable comparisons of fountain/foodservice and other beverage concentrates discounts ($19 million), the absence of glaceau product distribution ($17 million) and higher transportation costs ($15 million).

Below-the-line, costs were broadly in line with expectations. Restructuring costs related to previously announced actions were $7 million for the quarter. Transaction and other one-time separation costs totaled $9 million. Stock-based compensation expenses were $3 million for the quarter versus an $8 million gain in the prior year quarter due to a decrease in the fair value of options under the Cadbury stock plan. Other expenses were $4 million in the current quarter versus a $6 million gain in related party items in the prior year period.

Net interest expense increased $12 million to $56 million reflecting the company's new capital structure as a stand-alone company and the absence of related party interest income totaling $19 million.

The effective tax rate for the quarter was 35.8%, which included $5 million related to certain tax items that are indemnified by Cadbury, improved utilization of foreign and other tax credits and a favorable impact from territory mix. Year-to-date, the effective tax rate was 39.2%, which included $18 million of separation related and indemnified items.

Year-to-date, the company generated $523 million of cash from operating activities. Adjusted for certain items, cash provided by operating activities was $582 million up $218 million from the prior year on strong working capital performance. Since its separation from Cadbury in May 2008, the company has repaid $295 million of its floating rate term loan obligations.

2008 full-year guidance

Further reductions in consumer spending given a more challenging macro economic environment are impacting near- and medium-term forecast visibility. The company currently expects full year 2008 net sales growth of about 1% and earnings per share of approximately $1.54 to $1.57, or approximately $1.83 to $1.86 excluding certain items. This reflects deteriorating economic conditions in the U.S. and Mexico, the impact of a strengthening U.S. dollar and the loss of Hansen Natural product distribution.

The company continues to expect: restructuring costs of $0.10 per share; transaction and separation related costs of $0.08 per share; bridge loan fees and net interest in connection with the spin-off from Cadbury of $0.06 per share; and separation related tax items of $0.04 per share.

The company is negotiating its settlement with Hansen Natural under the provisions of the distribution agreement.

Despite a recent fall in commodity prices, the company still expects 2008 COGS inflation of approximately 6%, as lower commodity costs are being offset by higher concentrate component and other ingredient costs. Fuel is now expected to add approximately $35 million to distribution costs which are recorded in SG&A.

During the third quarter, the company entered into a series of interest rate swaps that effectively converted a substantial portion of its floating rate term loan to fixed rate through December 2009. The blended interest rate, including amortization of fees and expenses, for the fourth quarter is expected to be approximately 6.4%.

The earnings per share guidance assumes a full-year 2008 tax rate of approximately 39.4%, which reflects improved utilization of foreign and other tax credits and a favorable impact from territory mix. The tax rate includes approximately $13 million of charges related to certain tax items that are indemnified by Cadbury. A corresponding amount to reflect the indemnity is recorded as other income. In total, these two items have no impact on our total results. Additionally, the rate includes $11 million of items that were mainly identified on separation when the company established its stand-alone financial statements.

Capital spending is expected to be about 5% of net sales.

2009 items

The company expects to provide more details about 2009 on its fourth quarter earnings call.

Investors are reminded that 2009 will be the company's first full year as a stand-alone business. In establishing stand-alone operations, the company expects to incur approximately $25 million of higher general and administrative expenses, including stock-based compensation costs. Additionally, the absence of significant related party receivables from Cadbury will result in approximately $25 million of lower interest income.

The company's agreement with Hansen Natural ended November 10, 2008. Through this date, the company estimates its net sales and operating profit from distributing these products to be approximately $200 million and $40 million, respectively.

The blended interest rate for the company's debt obligations, including amortization of fees and expenses, is expected to be approximately 6.6%.

Capital spending is expected to be about 5% of net sales.

The company remains committed to using free cash to pay down its floating rate term loan obligations ahead of schedule.

Forward looking statement

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including, in particular, statements about future events, future financial performance, plans, strategies, expectations, prospects, competitive environment, regulation, and cost and availability of raw materials. Forward-looking statements include all statements that are not historical facts and can be identified by the use of forward-looking terminology such as the words "may," "will," "expect," "anticipate," "believe," "estimate," "plan," "intend" or the negative of these terms or similar expressions. These forward-looking statements have been based on our current views with respect to future events and financial performance. Our actual financial performance could differ materially from those projected in the forward-looking statements due to the inherent uncertainty of estimates, forecasts and projections, and our financial performance may be better or worse than anticipated. Given these uncertainties, you should not put undue reliance on any forward-looking statements. All of the forward-looking statements are qualified in their entirety by reference to the factors discussed under "Risk Factors" in our Quarterly Report on Form 10Q and "Special Note Regarding Forward-Looking Statements," and elsewhere in our Registration Statement on Form 10 filed with the Securities and Exchange Commission ("SEC") on April 22, 2008 and our other filings with the SEC. Forward-looking statements represent our estimates and assumptions only as of the date that they were made. We do not undertake any duty to update the forward-looking statements, and the estimates and assumptions associated with them, after the date of this release, except to the extent required by applicable securities laws.

Conference Call

At 10 a.m. (Central Time) today, the company will host a conference call with investors to discuss third quarter 2008 results, the outlook for the balance of 2008 and a preliminary view of 2009. The conference call and slide presentation will be accessible live through DPS' website at http://www.drpeppersnapple.com and will be archived for replay for a period of 14 days.

In discussing financial results and guidance, the company may refer to certain non-GAAP measures. Reconciliations of any such non-GAAP measures to the most directly comparable financial measures in accordance with GAAP can be found under "Financial Press Releases" on the company's website at http://www.drpeppersnapple.com in the "Investors" section.

Definitions

Volume (BCS) or bottler case sales: Sales of finished beverages, in equivalent 288 fluid ounce cases, sold by the company and its bottling partners to retailers and independent distributors. Volume for products sold by the company and its bottling partners is reported on a monthly basis, with the third quarter comprising July, August and September.

Sales volume: Sales of concentrate and finished beverages, in equivalent 288 fluid ounce cases, shipped by the company to its bottlers, retailers and independent distributors.

Price/mix refers to the combined impact of list price changes, discounts and allowances and the relative mix of the brands, products, packages and channels. Pricing refers to the impact of list price changes.

COGS per case: Cost of sales as reported divided by the sales volume in the quarter.

About Dr Pepper Snapple Group

Dr Pepper Snapple Group, Inc., (NYSE: DPS) is an integrated refreshment beverage business marketing more than 50 beverage brands to consumers throughout North America. In addition to its flagship Dr Pepper and Snapple brands and trademarks, the company's portfolio includes 7UP, Mott's, A&W, Sunkist Soda, Hawaiian Punch, Canada Dry, Schweppes, Squirt, RC Cola, Diet Rite, Penafiel, Rose's, Yoo-hoo, Clamato, Mr & Mrs T and other well-known consumer favorites. Based in Plano, Texas, Dr Pepper Snapple Group employs approximately 20,000 people and operates 24 bottling and manufacturing facilities and more than 200 distribution centers across the United States, Canada, Mexico and the Caribbean. For more information, please visit http://www.drpeppersnapple.com.



                        DR PEPPER SNAPPLE GROUP, INC.
               CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
       For the Three and Nine Months Ended September 30, 2008 and 2007
               (Unaudited, in millions, except per share data)

                                              For the            For the
                                         Three Months Ended  Nine Months Ended
                                           September 30,       September 30,
                                         ---------------     ---------------
                                           2008    2007       2008     2007
                                         -------  ------     ------   ------
    Net sales                             $1,505  $1,535     $4,369   $4,347
    Cost of sales                            720     719      2,003    1,984
                                         -------  ------     ------   ------
       Gross profit                          785     816      2,366    2,363
    Selling, general and administrative
     expenses                                542     496      1,586    1,527
    Depreciation and amortization             28      21         84       69
    Restructuring costs                        7      11         31       36
    Loss on disposal of property and
     intangible assets, net                   (5)     --         (3)      --
                                         -------  ------     ------   ------
       Income from operations                213     288        668      731
    Interest expense                          59      63        199      195
    Interest income                           (3)    (19)       (30)     (38)
    Other (income) expense                    (7)     (3)        (8)      (2)
                                         -------  ------     ------   ------
       Income before provision for income
        taxes and equity in earnings of
        unconsolidated subsidiaries          164     247        507      576
    Provision for income taxes                59      93        199      218
                                         -------  ------     ------   ------
       Income before equity in earnings of
        unconsolidated subsidiaries          105     154        308      358
    Equity in earnings of unconsolidated
     subsidiaries                              1      --          1        1
                                         -------  ------     ------   ------
    Net income                              $106    $154       $309     $359
                                         =======  ======     ======   ======

    Earnings per common share:
       Basic                               $0.41   $0.61      $1.21    $1.42
       Diluted                             $0.41   $0.61      $1.21    $1.42

    Weighted average common shares
     outstanding:
       Basic                               254.2   253.7      254.0    253.7
       Diluted                             254.2   253.7      254.0    253.7



                        DR PEPPER SNAPPLE GROUP, INC.
               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
            For the Nine Months Ended September 30, 2008 and 2007
                           (Unaudited, in millions)

                                                  For the Nine Months Ended
                                                        September 30,
                                                  -------------------------
                                                      2008         2007
                                                  -----------  ------------
                                                              (As Restated)(1)
    Operating activities:
    Net income                                        $309         $359
    Adjustments to reconcile net income to net
     cash provided by operations:
      Depreciation expense                             102           89
      Amortization expense                              44           38
      Employee stock-based expense, net of tax
       benefit                                           5           10
      Deferred income taxes                             58            3
      Write-off of deferred loan costs                  21           --
      Other, net                                         9            8
      Changes in assets and liabilities:
        Trade and other accounts receivable              3          (47)
        Related party receivable                        11           (8)
        Inventories                                     (6)         (41)
        Other current assets                           (32)          (1)
        Other non-current assets                        (9)           4
        Accounts payable and accrued expenses           30          (48)
        Related party payables                         (70)         350
        Income taxes payable                            47            9
        Other non-current liabilities                    1          (19)
                                                     ------       ------
          Net cash provided by operating activities    523          706
    Investing activities:
    Purchases of property, plant and equipment        (203)        (123)
    Issuances of related party notes receivables      (165)      (1,829)
    Repayment of related party notes receivables     1,540          525
      Other, net                                         3          (23)
                                                     ------       ------
          Net cash provided by (used in) investing
           activities                                1,175       (1,450)
    Financing activities:
    Proceeds from issuance of related party
     long-term debt                                  1,615        2,803
    Proceeds from senior unsecured credit facility   2,200           --
    Proceeds from senior unsecured notes             1,700           --
    Proceeds from bridge loan facility               1,700           --
    Repayment of related party long-term debt       (4,664)      (3,232)
    Repayment of senior unsecured credit facility     (295)          --
    Repayment of bridge loan facility               (1,700)          --
    Deferred financing charges paid                   (106)          --
    Cash Distributions to Cadbury                   (2,065)        (189)
    Change in Cadbury's net investment                  94        1,356
    Other, net                                          (2)           4
                                                     ------       ------
          Net cash (used in) provided by financing
           activities                               (1,523)         742
    Cash and cash equivalents - net change from:
    Operating, investing and financing activities      175           (2)
    Currency translation                                (3)           1
    Cash and cash equivalents at beginning of
     period                                             67           35
                                                     ------       ------
    Cash and cash equivalents at end of period        $239          $34
                                                     ======       ======
    Supplemental cash flow disclosures of non-cash
     investing and financing activities:
      Settlement related to separation from Cadbury    150           --
      Purchase accounting adjustment related to
       prior year acquisitions                          13           --
      Transfers of property, plant, and equipment to
       Cadbury                                          --            9
      Transfers of operating assets and liabilities
       to Cadbury                                       --           40
      Reduction in long-term debt from Cadbury          --          257
      Related entities acquisition payments             --           17
      Note payable related to acquisition               --           38
      Liabilities expected to be reimbursed by
       Cadbury                                          --           12
      Reclassifications for tax transactions            --           90
      Supplemental cash flow disclosures:
      Interest paid                                   $120         $182
      Income taxes paid                                105           26

    (1) Prior to the issuance of the Company's audited combined financial
        statements as of the year ended December 31, 2007, the Company
        determined that the unaudited condensed combined statements of cash
        flows for the nine months ended September 30, 2007, needed to be
        restated to eliminate previously reported cash flows of non-cash tax
        reclassifications. As a result, net cash provided by operating
        activities and net cash used in financing activities decreased by
        $51 million in the interim period. The Company's combined financial
        statements for the year ended December 31, 2007, issued with the Form
        10 (effective April 22, 2008) appropriately reported the non-cash tax
        reclassifications.



                        DR PEPPER SNAPPLE GROUP, INC.
                    CONDENSED CONSOLIDATED BALANCE SHEETS
                As of September 30, 2008 and December 31, 2007
           (Unaudited, in millions except share and per share data)

                                                   September 30,  December 31,
                                                       2008          2007
                                                   ------------   -----------
                             Assets
    Current assets:
      Cash and cash equivalents                        $239          $67
      Accounts receivable:
       Trade (net of allowances of $16 and $20,
        respectively)                                   521          538
       Other                                             68           59
      Related party receivable                           --           66
      Note receivable from related parties               --        1,527
      Inventories                                       330          325
      Deferred tax assets                                68           81
      Prepaid and other current assets                  112           76
                                                     ------       ------
       Total current assets                           1,338        2,739
      Property, plant and equipment, net                945          868
      Investments in unconsolidated subsidiaries         13           13
      Goodwill                                        3,170        3,183
      Other intangible assets, net                    3,595        3,617
      Other non-current assets                          572          100
      Non-current deferred tax assets                   189            8
                                                     ------       ------
       Total assets                                  $9,822      $10,528
                                                     ======       ======
                        Liabilities and Equity
    Current liabilities:
      Accounts payable and accrued expenses            $862         $812
      Related party payable                              --          175
      Current portion of senior unsecured debt           35           --
      Current portion of long-term debt payable
       to related parties                                --          126
      Income taxes payable                                6           22
                                                     ------       ------
       Total current liabilities                        903        1,135
      Long-term debt payable to third parties         3,587           19
      Long-term debt payable to related parties          --        2,893
      Deferred tax liabilities                        1,276        1,324
      Other non-current liabilities                     726          136
                                                     ------       ------
      Total liabilities                               6,492        5,507

      Commitments and contingencies

      Stockholders' equity:
      Cadbury's net investment                           --        5,001
      Preferred stock, $.01 par value, 15,000,000
       shares authorized, no shares issued               --           --
      Common stock, $.01 par value, 800,000,000 shares
       authorized, 253,685,733 shares issued and
       outstanding for 2008 and no shares issued
       for 2007                                           3           --
      Additional paid-in capital                      3,163           --
      Retained earnings                                 191           --
      Accumulated other comprehensive income            (27)          20
                                                     ------       ------
       Total equity                                   3,330        5,021
                                                     ------       ------
       Total liabilities and equity                  $9,822      $10,528
                                                     ======       ======



                        DR PEPPER SNAPPLE GROUP, INC.
                       OPERATIONS BY OPERATING SEGMENT
       For the Three and Nine Months Ended September 30, 2008 and 2007
                           (Unaudited, in millions)

                                              For the           For the
                                         Three Months Ended Nine Months Ended
                                            September 30,     September 30,
                                         ----------------  ----------------
                                           2008      2007    2008      2007
                                         -------   ------  ------    ------
    Segment Results - Net Sales
      Beverage Concentrates                $329      $328  $1,001    $1,004
      Finished Goods                        428       413   1,254     1,174
      Bottling Group                        834       870   2,360     2,388
      Mexico and the Caribbean              110       107     324       313
      Intersegment eliminations and impact
       of foreign currency(1)              (196)     (183)   (570)     (532)
                                         -------   ------  ------    ------
    Net sales as reported                $1,505    $1,535  $4,369    $4,347
                                         =======   ======  ======    ======

    (1) Total segment net sales include Beverage Concentrates and Finished
        Goods sales to the Bottling Group segment and Bottling Group segment
        sales to Beverage Concentrates and Finished Goods. Intersegment
        sales are eliminated in the unaudited Consolidated Statement of
        Operations.

                                              For the           For the
                                         Three Months Ended  Nine Months Ended
                                            September 30,     September 30,
                                         ----------------  ----------------
                                           2008      2007    2008      2007
                                         -------   ------  ------    ------
    Segment Results - Underlying
     Operating Profit, Adjustments and
     Interest Expense
      Beverage Concentrates UOP            $181      $193    $552     $541
      Finished Goods UOP (1)                 60        56     197      159
      Bottling Group UOP(1)                  (7)       27     (23)      60
      Mexico and the Caribbean UOP           27        26      77       75
      LIFO inventory adjustment              (3)       (1)    (17)      (7)
      Intersegment eliminations and impact
       of foreign currency                   (5)        3     (10)      (2)
      Adjustments(2)                        (40)      (16)   (108)     (95)
                                         -------   ------  ------    ------
    Income from operations                  213       288     668      731
      Interest expense, net                 (56)      (44)   (169)    (157)
      Other expense                           7         3       8        2
                                         -------   ------  ------    ------
    Income before provision for income
     taxes and equity in earnings of
     unconsolidated subsidiaries as
     reported                              $164      $247    $507     $576
                                         =======   ======  ======    ======

    (1) Underlying Operating Profit (Loss) ("UOP") for the three and nine
        months ended September 30, 2007, for the Bottling Group and Finished
        Goods segment has been recast to reallocate $15 million and
        $43 million, respectively, of intersegment profit allocations to
        conform to the change in 2008 management reporting of segment UOP.
        The allocations for the full year 2007 totaled $54 million.

    (2) Adjustments consist of the following:

                                              For the           For the
                                         Three Months Ended  Nine Months Ended
                                            September 30,     September 30,
                                         ----------------  ----------------
                                           2008      2007    2008      2007
                                         -------   ------  ------    ------
    Restructuring costs                     $(7)     $(11)   $(31)    $(36)
    Transaction costs and other one time
     separation costs                        (9)       --     (29)      --
    Unallocated general and
     administrative expenses                (14)      (13)    (24)     (30)
    Stock-based compensation expense         (3)        8      (7)     (14)
    Amortization expense related to
     intangible assets                       (7)       (7)    (21)     (20)
    Incremental pension costs                (1)        1      (4)      (1)
    Gain on disposal of property and
     intangible assets, net                   5        --       3       --
    Other                                    (4)        6       5        6
                                         -------   ------  ------    ------
      Total                                $(40)     $(16)  $(108)    $(95)
                                         =======   ======  ======    ======



                        DR PEPPER SNAPPLE GROUP, INC.
               RECONCILIATION OF GAAP AND NON-GAAP INFORMATION
       For the Three and Nine Months Ended September 30, 2008 and 2007
                       (Unaudited, dollars in millions)

The financial measures listed below are not measures defined by U.S. GAAP. However, we believe investors should consider these measures as we believe they are indicative of our ongoing performance and how management evaluates our operational results and trends. Specifically, investors should consider the following with respect to our quarterly and year to date results:

    -- Segment net results after adjustments
    -- Our segment operating profit
    -- Our effective tax rate without the impact of separation related and
       indemnified items
    -- Our 2008 EPS without the impact of restructuring costs, transaction
       costs and other one time separation related costs, bridge loan fees and
       expenses and incremental tax related to the separation; our 2007 EPS
       without the impact of restructuring costs; and our 2008 EPS growth
       without the impact of the aforementioned items.

Net sales after adjustments for the Beverage Concentrates, Finished Goods and Bottling group segments is defined as net sales after intersegment eliminations and the impact of foreign currency. Segment operating profit is defined as income from operations before unallocated general and administrative expenses and other costs, restructuring costs, stock based- compensation expense, amortization expense related to intangible assets and other adjustments. We believe that segment operating profit and net sales after adjustments may be useful for investors in assessing our segment results. Segment operating profit and net sales after adjustments are not recognized measurements under U.S. GAAP. When evaluating our segment results, investors should not consider segment operating profit and net sales after adjustments in isolation of, or as a substitute for, measures of net income as determined in accordance with U.S. GAAP, such as net income or net cash provided by operating activities. Other companies may calculate segment operating profit and net sales after adjustments differently, and therefore our segment operating profit and net sales after adjustments may not be comparable to similarly titled measures reported by other companies. A reconciliation of segment operating profit to income before operations is provided below.



                        For the Three Months Ended   For the Nine Months Ended
                              September 30,               September 30,
                          -------------------------  -------------------------
                                           Percentage               Percentage
                            2008    2007    Change    2008    2007    Change
                          -------  ------   -------  ------  ------   -------

    Segment Results -
     Net Sales
      Beverage
       Concentrates         $329    $328            $1,001  $1,004
      Intersegment
       eliminations and
       impact of foreign
       currency             (102)    (93)             (291)   (280)
                          ------- ------            ------  ------
      Beverage Concentrates
       after adjustments     227     235     (3)%      710     724     (2)%

      Finished Goods         428     413             1,254   1,174
      Intersegment
       eliminations and
       impact of foreign
       currency              (76)    (74)             (230)   (214)
                          ------- ------            ------  ------
      Finished Goods after
       adjustments           352     339      4%     1,024     960      7%

      Bottling Group         834     870             2,360   2,388
      Intersegment
       eliminations and
       impact of foreign
       currency              (22)    (15)              (58)    (37)
                          ------- ------            ------  ------
      Bottling Group after
       adjustments           812     855     (5)%    2,302   2,351     (2)%

      Mexico & Caribbean     110     107               324     313
      Intersegment
       eliminations and
       impact of foreign
       currency                4      (1)                9      (1)
                          ------- ------            ------  ------
      Mexico & Caribbean
       after adjustments     114     106      7%       333     312       7%
                          ------- ------            ------  ------

    Net sales as
     reported             $1,505  $1,535     (2)%   $4,369  $4,347       1%
                          ======= ======            ======  ======



                        DR PEPPER SNAPPLE GROUP, INC.
               RECONCILIATION OF GAAP AND NON-GAAP INFORMATION
       For the Three and Nine Months Ended September 30, 2008 and 2007
                       (Unaudited, dollars in millions)

                        For the Three Months Ended   For the Nine Months Ended
                              September 30,               September 30,
                        --------------------------   ------------------------
                                          Percentage                Percentage
                          2008     2007    Change     2008    2007    Change
                        -------   ------   -------   ------  ------   -------
    Segment Results -
     Underlying Operating
     Profit and Adjustments
      Segment underlying
       operating
       profit(1)            $261    $302              $803    $835
      LIFO inventory
       adjustment             (3)     (1)              (17)     (7)
      Intersegment
       eliminations and
       impact of foreign
       currency               (5)      3               (10)     (2)
                          ------- ------            ------  ------
    Segment operating
     profit                  253     304    (17)%      776     826    (6)%

      Restructuring
       costs                  (7)    (11)              (31)    (36)
      Transaction costs
       and other one
       time separation
       costs                  (9)     --               (29)     --
      Unallocated general
       and administrative
       expenses              (14)    (13)              (24)    (30)
      Stock-based
       compensation expense   (3)      8                (7)    (14)
      Amortization expense
       related to intangible
       assets                 (7)     (7)              (21)    (20)
      Incremental pension
       costs                  (1)      1                (4)     (1)
      Gain on disposal of
       property and
       intangible assets,
       net                     5      --                 3      --

      Other                   (4)      6                 5       6
                          ------- ------            ------  ------
    Income from operations
     as reported            $213    $288    (26)%     $668    $731    (9)%
                          ======= ======            ======  ======


    (1)  Amount represents the total of the underlying operating profit for
         the four operating segments.

Due to the loss of the distribution agreement for glaceau products in 2007, adjusted net sales excluding net sales related to glaceau for the three months ended September 30, 2007, illustrates the performance of the underlying business on a comparable basis. A reconciliation of net sales to adjusted net sales excluding glaceau is provided below:

                                            For the Three Months Ended
                                                   September 30,
                                         -----------------------------------
                                                           Amount  Percentage
                                           2008      2007  Change    Change
                                         -------    ------ -------   -------

    Net sales as reported                $1,505    $1,535    $(30)     (2)%
    Less sales made under the
     distribution agreement for glaceau
     products                                --        94
                                         -------   -------
    Adjusted net sales, excluding
     glaceau                             $1,505    $1,441     $64       5%
                                         =======   =======

    Adjusted net cash provided by operating activities is defined as reported
net cash provided by operating activities less the effects of related party
balances. We believe that cash provided by operating activities excluding
related party transactions may be useful for investors in assessing our
ongoing performance. The following table reconciles net cash provided by
operating activities as reported to adjust net cash provided by operating
activities:

                                                  For the Nine Months Ended
                                                        September 30,
                                               ------------------------------
                                                                       Amount
                                                    2008       2007    Change
                                                  ---------  --------  -------

    Net cash provided by operating activities
     as reported                                    $523       $706    $(183)
    Less:
         Related party receivable                     11         (8)
         Related party payable                       (70)       350
                                                  ---------  --------

    Net cash provided by operating activities
     adjusted for the effects in related party
     balances                                       $582       $364     $218
                                                  =========  ========



                        DR PEPPER SNAPPLE GROUP, INC.
               RECONCILIATION OF GAAP AND NON-GAAP INFORMATION
   For the Three and Nine Months Ended September 30, 2008 and 2007 and 2008
                              Full-Year Guidance
                                 (Unaudited)

EPS excluding certain items for the three and nine months ended September 30, 2008 and 2007 is defined as reported EPS before items affecting comparability (as described below) and 2008 full year guidance EPS excluding certain items is defined as 2008 full year guidance EPS before items affecting comparability (as described below). We believe that EPS excluding certain items and 2008 full-year guidance excluding certain items may be useful for investors in assessing our ongoing performance. EPS excluding certain items is not a recognized measurement under U.S. GAAP. When evaluating our results, investors should not consider EPS excluding certain items in isolation of, or as a substitute for, EPS as determined in accordance with U.S. GAAP. Our EPS excluding certain items may not be comparable to similarly titled measures reported by other companies. Reconciliations of Reported EPS to EPS excluding certain items and 2008 full year guidance EPS to 2008 full year guidance EPS excluding certain items are as provided below:

                        For the Three Months Ended   For the Nine Months Ended
                              September 30,               September 30,
                        --------------------------   -------------------------
                                           Percentage               Percentage
                            2008    2007    Change    2008    2007    Change
                           ------  ------  --------  ------  ------  --------
    Reported EPS           $0.41   $0.61     (32)%   $1.21   $1.42     (14)%
    Items affecting
     comparability:
      Restructuring costs   0.02    0.03              0.07    0.09
      Transaction and
       separation costs     0.02      --              0.07      --
      Bridge loan fees and
       expenses               --      --              0.06      --
      Separation related
       tax items              --      --              0.04      --
                           ------  ------           ------   ------
    EPS excluding certain
     items                 $0.45   $0.63*   (29)%    $1.46*  $1.50*     (3)%
                           ======  ======           ======   ======

    Full Year 2008 Guidance                    2008
                                          --------------
    2008 full-year guidance EPS           $1.54 to $1.57
    Items affecting comparability:
      Restructuring costs                      0.10
      Transaction and separation costs         0.08
      Bridge loan fees and expenses            0.06
      Separation related tax items             0.04
                                              ------
    2008 full-year guidance EPS
     excluding certain items              $1.83 to $1.86*
                                          ===============

    * Does not sum due to rounding.

SOURCE Dr Pepper Snapple Group, Inc.

About PR Newswire
Copyright © 2007 PR Newswire. All rights reserved. Republication or redistribution of PRNewswire content is expressly prohibited without the prior written consent of PRNewswire. PRNewswire shall not be liable for any errors or delays in the content, or for any actions taken in reliance thereon.

Latest Cloud Developer Stories
SYS-CON Events announced today that Yahoo!, a leading global Internet brand and one of the most trafficked Internet destinations worldwide, was named "Platinum Sponsor" of SYS-CON's 4th International Cloud Computing Conference & Expo (www.CloudComputingExpo.com), which will take ...
CloudBerry Lab has started a beta testing program for CloudBerry Online Backup - an application that allows users to backup their data online to their Amazon S3 accounts.
It was once said back in the early ‘90s that “Client/server computing is a little like teenage sex – everyone talks about it, few actually do it, and even fewer do it right. Nevertheless, many people believe client/server computing is the next major step in the evolution of corpo...
With an ever-increasing number of companies now buying computing, storage, and networking power as they need it from the cloud, it is hardly surprising that SYS-CON's industry-leading International Cloud Computing Conference & Expo series is going from strength to strength.
Yahoo! is investing significantly in Cloud Computing to support the company's global applications and audience of more than 500 million users. Yahoo!'s cloud confronts technical challenges at an almost unprecedented scale - requiring tens of petabytes of storage, tens of thousand...
Subscribe to the World's Most Powerful Newsletters
Subscribe to Our Rss Feeds & Get Your SYS-CON News Live!
Click to Add our RSS Feeds to the Service of Your Choice:
Google Reader or Homepage Add to My Yahoo! Subscribe with Bloglines Subscribe in NewsGator Online
myFeedster Add to My AOL Subscribe in Rojo Add 'Hugg' to Newsburst from CNET News.com Kinja Digest View Additional SYS-CON Feeds
Publish Your Article! Please send it to editorial(at)sys-con.com!

Advertise on this site! Contact advertising(at)sys-con.com! 201 802-3021


SYS-CON Featured Whitepapers

ADS BY GOOGLE
Breaking Cloud Computing News
KCC, the premier provider of crime-fighting solutions to leading edge law enforcement agencies natio...