The following Management's Discussion and Analysis of Financial Condition and
Results of Operations of Coca-Cola Consolidated, Inc., a Delaware corporation
(together with its majority-owned subsidiaries, the "Company," "we," "us" or
"our"), should be read in conjunction with the condensed consolidated financial
statements of the Company and the accompanying notes to the condensed
consolidated financial statements.

The Company's fiscal year generally ends on the Sunday closest to December 31 of each year. The condensed consolidated financial statements presented are:



•The financial position as of June 28, 2020 and December 29, 2019.
•The results of operations and comprehensive income for the 13-week periods
ended June 28, 2020 (the "second quarter" of fiscal 2020 ("2020")) and June 30,
2019 (the "second quarter" of fiscal 2019 ("2019")), and the 26-week periods
ended June 28, 2020 (the "first half" of 2020) and June 30, 2019 (the "first
half" of 2019).
•The changes in cash flows and equity for the first half of 2020 and the first
half of 2019.

All comparisons are to the corresponding period in the prior year unless specified otherwise.

The condensed consolidated financial statements include the consolidated operations of the Company and its majority-owned subsidiaries, including Piedmont Coca-Cola Bottling Partnership ("Piedmont"), the Company's only subsidiary with a significant noncontrolling interest. This noncontrolling interest consists of The Coca-Cola Company's interest in Piedmont, which was 22.7% for all periods presented.

Our Business and the Nonalcoholic Beverage Industry



We distribute, market and manufacture nonalcoholic beverages in territories
spanning 14 states and the District of Columbia. The Company was incorporated in
1980 and, together with its predecessors, has been in the nonalcoholic beverage
manufacturing and distribution business since 1902. We are the largest Coca-Cola
bottler in the United States. Approximately 85% of our total bottle/can sales
volume to retail customers consists of products of The Coca-Cola Company, which
include some of the most recognized and popular beverage brands in the world. We
also distribute products for several other beverage companies, including
BA Sports Nutrition, LLC ("BodyArmor"), Keurig Dr Pepper Inc. ("Dr Pepper") and
Monster Energy Company. Our purpose is to honor God, to serve others, to pursue
excellence and to grow profitably. Our stock is traded on the NASDAQ Global
Select Market under the symbol "COKE."

We offer a range of nonalcoholic beverage products and flavors designed to meet
the demands of our consumers, including both sparkling and still beverages.
Sparkling beverages are carbonated beverages and the Company's principal
sparkling beverage is Coca-Cola. Still beverages include energy products and
noncarbonated beverages such as bottled water, tea, ready to drink coffee,
enhanced water, juices and sports drinks.

Our sales are divided into two main categories: (i) bottle/can sales and
(ii) other sales. Bottle/can sales include products packaged primarily in
plastic bottles and aluminum cans. Other sales include sales to other Coca-Cola
bottlers, "post-mix" products, transportation revenue and equipment maintenance
revenue. Post-mix products are dispensed through equipment that mixes fountain
syrups with carbonated or still water, enabling fountain retailers to sell
finished products to consumers in cups or glasses.

Bottle/can net pricing is based on the invoice price charged to customers
reduced by any promotional allowances. Bottle/can net pricing per unit is
impacted by the price charged per package, the sales volume generated for each
package and the channels in which those packages are sold. The Company's
products are sold and distributed in the United States through various channels,
which include selling directly to retail stores and other outlets such as food
markets, institutional accounts and vending machine outlets.

The nonalcoholic beverage industry is highly competitive for both sparkling and
still beverages. Our competitors include bottlers and distributors of nationally
and regionally advertised and marketed products, as well as bottlers and
distributors of private label beverages. Our principal competitors include local
bottlers of PepsiCo, Inc. products and, in some regions, local bottlers of
Dr Pepper products.

The principal methods of competition in the nonalcoholic beverage industry are
new brand and product introductions, point-of-sale merchandising, new vending
and dispensing equipment, packaging changes, pricing, sales promotions, product
quality, retail
                                       29
--------------------------------------------------------------------------------
space management, customer service, frequency of distribution and advertising.
We believe we are competitive in our territories with respect to these methods
of competition.

Business seasonality results primarily from higher unit sales of the Company's
products in the second and third quarters of the fiscal year. We believe that we
and other manufacturers from whom we purchase finished products have adequate
production capacity to meet sales demand for sparkling and still beverages
during these peak periods. Sales volume can also be impacted by weather
conditions. Fixed costs, such as depreciation expense, are not significantly
impacted by business seasonality.

COVID-19 Impact on Customer, Teammate and Community Safety



The Company continues to diligently monitor the impact of the COVID-19 pandemic
on all aspects of its business, including the impact on its customers,
teammates, suppliers and distribution network. Our business has been recognized
by the United States Department of Homeland Security and state and local
governments in the communities in which we operate as "essential," as all of our
teammates support beverage manufacturing and distribution.

The Company has taken the following actions to protect our customers, teammates and communities, while it continues to manufacture and distribute its products:



•We continue to execute our Infectious Disease Response Plan and Incident
Management Crisis Response protocols as the macro environment moves through the
Response, Reopen and Recovery phases of the COVID-19 pandemic.
•We have established a cross-functional Health & Wellness Task Force to manage
and monitor all risk mitigation and safety activities related to COVID-19. In
addition, a subset of leaders from the Health & Wellness Task Force conducts
case management activities that follow prescribed company and other accepted
standards (e.g., Centers for Disease Control and Prevention ("CDC") and local
health authorities).
•We have established a process for the reporting of COVID-19 symptoms,
exposures, and positive test results of teammates and of incidents in our
customer accounts that our teammates have serviced. This reporting process
enables the Company to follow appropriate quarantine protocols and to
communicate to our workforce in a timely and appropriate manner.
•We have increased our communications with our teammates through podcasts,
meetings, videos and emails about safety protocols, Personal Protective
Equipment ("PPE"), such as disposable gloves and masks, and CDC requirements and
recommendations.
•We have increased our sanitation protocols to sanitize equipment and common
areas multiple times per day in order to mitigate risk and exposure situations.
•We have promoted hygiene practices recommended by the CDC, including social
distancing requiring six or more feet between teammates where possible, and
staggered work start and stop times and lunch breaks.
•We have utilized daily health and wellness monitoring, PPE and other measures
to promote workplace safety and remain in compliance with local or state
regulatory requirements.
•We have restricted access to our facilities for non-essential visitors, vendors
and contractors. For essential visitors, vendors and contractors we require
health and wellness certifications to be completed and the use of PPE as the
Company deems appropriate.
•We have restricted business travel to "essential travel" to curtail exposure
risks for all teammates.
•We have provided sanitation solution and supplies for our front-line teammates
who interact with our products, customers, communities and office environments.
•We have implemented work-from-home routines for teammates whose work duties
permit it and are utilizing virtual technology to replace many of our in-person
meetings.
•We have developed a comprehensive Return to Office Program of Guidelines to
manage a phased, measured approach and to prepare our higher density locations
with safety modifications, signage, and process changes to promote a safe work
environment.
•We have offered our teammates 40 hours of supplemental sick time for non-exempt
teammates to encourage our teammates to stay home if they or their family
members are experiencing COVID-19 symptoms.
•We have modified our healthcare plans for COVID-19-related events to cover the
costs of COVID-19 treatment to remove a barrier for our teammates to receive
care if they are experiencing symptoms.
•We have worked with state and local elected officials in order to quickly
implement newly enacted state and local government regulatory safety
requirements and guidelines.


Executive Summary for the Second Quarter of 2020

Physical case volume increased 0.6% in the second quarter of 2020. COVID-19-related stay-at-home orders resulted in extreme volatility in our revenue and physical case sales during the quarter as the shift towards multi-serve packages sold in larger retail


                                       30
--------------------------------------------------------------------------------
stores caused by the closure of on-premise outlets that started during March
continued during the second quarter of 2020. Volume was strong in our Sparkling
category, increasing 3.7% in the second quarter of 2020. Still beverage volume
declined 6.6%, as convenience retail and on-premise outlets were negatively
impacted by less consumer traffic. Our Still beverage portfolio relies more
heavily on single serve sales in our small stores and accounts where our
products are consumed on-premise. Consumer demand was highly volatile during the
quarter but improved sequentially as stay-at-home orders were lifted and local
economies re-opened. Our bottle/can physical case sales volume monthly
growth/(decline) compared to the same month of 2019 was (6.1)%, 1.9% and 4.7%
for April, May and June 2020, respectively. We don't expect the demand
experienced in June to sustain itself in future months, but we are encouraged by
the volume growth generated in the second quarter of 2020.

Revenue decreased 3.6% in the second quarter of 2020. Revenue from our
bottle/can Sparkling beverages increased 4.4% in the second quarter of 2020,
driven primarily by volume growth and price realization within this category.
Revenue from our Still beverages declined 4.7% in the second quarter of 2020 as
a result of lower sales volume in small store and on-premise outlets. Revenue
from fountain syrup, which is primarily sold through restaurants, convenience
stores, amusement parks and other on-premise outlets, declined $29.3 million, or
56.6%, during the second quarter of 2020. The significant decline in fountain
syrup revenue is a direct result of the previously mentioned stay-at-home
orders. For the first half of 2020, revenue increased $23.7 million, or 1.0%.
While sales within our Sparkling and Still categories grew 5.1% and 2.2% for the
first half of 2020, respectively, fountain syrup sales decreased 32.8%.

Gross profit decreased $6.5 million, or 1.5%, in the second quarter of 2020,
while gross margin increased 80 basis points to 35.0%, primarily driven by a
shift in our product mix to Sparkling take home packages which generally carry a
lower per case gross profit than immediate consumption packages. The negative
mix impact was partially offset by commodity price favorability and favorable
manufacturing costs. On an adjusted basis, as defined in the "Adjusted Non-GAAP
Results" section below, gross profit declined $13.2 million, or 3.0%, in the
second quarter of 2020. Adjusted gross margin increased 20 basis points to 34.9%
primarily as a result of favorable commodity prices. Gross profit for the first
half of 2020 increased $9.5 million, or 1.2%. On an adjusted basis, gross profit
increased $8.8 million compared to the first half of 2019,while adjusted gross
margin was 34.8%, consistent with the prior year period.

Selling, delivery and administrative ("SD&A") expenses in the second quarter of
2020 decreased $22.4 million, or 6.1%. SD&A expenses as a percentage of net
sales decreased 70 basis points in the second quarter of 2020. Adjusted SD&A
expenses in the second quarter of 2020 decreased $17.4 million, or 4.8%. The
decrease in SD&A expenses relates to lower labor costs as a result of
adjustments we made to our operating model in response to COVID-19-related
impacts on our business. In April, we furloughed approximately 700 employees,
most of whom returned to work in mid-June. We estimate these furloughs resulted
in approximately $6.0 million of payroll savings for the second quarter of 2020.
Additionally, we generated favorable results in a number of expense categories
due to reductions in local market activity and diligent management of our
variable operating expenses. SD&A expenses in the first half of 2020 decreased
$19.1 million or 2.6%. SD&A expenses as a percentage of net sales decreased 110
basis points in the first half of 2020 as compared to the first half of 2019.

Income from operations in the second quarter of 2020 was $83.1 million, compared
to $67.2 million in the second quarter of 2019, an increase of 23.7%. Adjusted
income from operations in the second quarter of 2020 was $81.7 million, an
increase of 5.4% For the first half of 2020, income from operations increased
$28.6 million to $115.9 million. Adjusted income from operations in the first
half of 2020 was $118.5 million, an increase of $20.2 million, or 20.5% compared
to the first half of 2019.

Net income in the second quarter of 2020 was $39.6 million, compared to
$15.4 million in the second quarter of 2019, an improvement of $24.2 million.
Net income for the second quarter of 2020 was adversely impacted by fair value
adjustments to our acquisition related contingent consideration liability,
driven by changes in future cash flow projections. Fair value adjustments to
this liability are non-cash in nature and a routine part of our quarterly
financial closing process. Net income increased $45.7 million for the first half
of 2020 to $54.2 million as compared to the first half of 2019.

Cash flows provided by operations for the first half of 2020 were $229.0
million, compared to $88.6 million for the first half of 2019. The significant
increase in operating cash flows for the first half of 2020 was primarily a
result of our strong operating performance and working capital improvement,
primarily related to a reduction in inventory related to the June sales trends,
the timing of accounts payable and the deferral of payroll taxes permitted under
the Coronavirus Aid, Relief and Economic Security Act (the "CARES Act").

We do not currently expect the COVID-19 pandemic to materially impact our
liquidity position or access to capital in the short term. Our revolving credit
facility matures on June 8, 2023 and has an aggregate maximum borrowing capacity
of $500 million, which may be increased at the Company's option to $750 million,
subject to obtaining commitments from the lenders and
                                       31

--------------------------------------------------------------------------------

satisfying other conditions specified in the credit agreement. We had no borrowings under the revolving credit facility as of June 28, 2020.



Our supply chain is dependent on several key raw materials, including aluminum,
PET resin and high-fructose corn syrup. As overall beverage consumption
continues to shift from restaurants and on-premise locations to homes during the
COVID-19 pandemic, the supply of aluminum cans has tightened. Further, many new
product offerings within the beverage industry, both alcoholic and
non-alcoholic, are coming to the market in cans. During the pandemic, consumers
appear to be favoring the portability and storability of cans as they spend more
time at home. We have made changes to our typical sourcing model and product
offerings to address the supply constraints for can production. Specifically, we
have sourced cans from international locations and have limited our can product
package offerings. We will continue to monitor and react as needed to the
limited supply of cans in the marketplace.

We do not expect any material impairments or adjustments to the fair value of
our assets as a result of the COVID-19 pandemic. Through the normal course of
business, we have assessed the collectability of our receivables and have
recorded any expected losses as of June 28, 2020. During the second quarter of
2020, we recorded a $3.5 million reserve against our accounts receivable balance
to address the COVID-19-related collectability risk for primarily our on-premise
customers. The charge related to this additional reserve is included in SD&A
expenses for the second quarter of 2020. Further, there have been no triggering
events identified during the second quarter of 2020 that would indicate an
impairment of our goodwill, intangible assets and long-lived assets. We will
continue to monitor the valuation of our assets and the collectability of our
receivables and record any adjustments as necessary.

We have assessed the COVID-19-related circumstances around work routines, including remote work arrangements, and their impact on our internal controls over financial reporting. We do not anticipate any material impact to our control procedures that would materially affect our internal controls over financial reporting.

Areas of Emphasis

Key priorities for the Company include commercial execution, revenue management, supply chain optimization and cash flow generation.



Commercial Execution: Our success is dependent on our ability to execute our
commercial strategy within our customers' stores. Our ability to obtain shelf
space within stores and remain in-stock across our portfolio of brands and
packages in a profitable manner will have a significant impact on our results.
We are focused on execution at every step in our supply chain, including raw
material and finished goods procurement, manufacturing conversion,
transportation, warehousing and distribution, to ensure in-store execution can
occur. We are investing in tools and technology to enable our teammates to
operate more effectively and efficiently with our customers and drive value in
our business for the long term.

Revenue Management: Our revenue management strategy focuses on the optimal
pricing of our brands and packages within product categories and channels,
creating effective working relationships with our customers, and disciplined
fact-based decision-making. Pricing decisions are made considering a variety of
factors, including brand strength, competitive environment, input costs, the
roles certain brands play in our product portfolio, and other market conditions.

Supply Chain Optimization: In October 2017, we completed a multi-year series of
transactions through which we acquired and exchanged distribution territories
and manufacturing facilities (the "System Transformation"). We are focused on
optimizing our supply chain as we continue to integrate the acquired territories
and facilities into our operations. We are in the process of integrating our
Memphis, Tennessee production center with our West Memphis, Arkansas operations,
which is expected to greatly expand our West Memphis production capabilities and
to reduce our overall production costs. Additionally, we are planning to
consolidate our Anderson, Bloomington, Lafayette, Shelbyville and Speedway,
Indiana warehousing and distribution operations into a new facility in
Whitestown, Indiana by the spring of 2021. This increased space and capacity
will allow us to expand our operations and better serve our customers and
consumers in Indiana and the surrounding areas. We will continue to look for
opportunities to invest in our supply chain to optimize our costs.

Cash Flow Generation: Cash flow generation continues to be a key focus area for us. We have several initiatives in place to optimize cash flow, improve profitability and prudently manage capital expenditures, as we continue to prioritize debt repayment and to focus on strengthening our balance sheet.


                                       32

--------------------------------------------------------------------------------

Results of Operations

Second Quarter Results



The Company's results of operations for the second quarter of 2020 and the
second quarter of 2019 are summarized in the table below and discussed in the
following paragraphs.

                                                                         Second Quarter
(in thousands)                                                      2020                 2019               Change
Net sales                                                      $ 1,227,215          $ 1,273,659          $ (46,444)
Cost of sales                                                      797,914              837,880            (39,966)
Gross profit                                                       429,301              435,779             (6,478)
Selling, delivery and administrative expenses                      346,183              368,565            (22,382)
Income from operations                                              83,118               67,214             15,904
Interest expense, net                                                9,184               11,995             (2,811)
Other expense, net                                                  16,134               31,181            (15,047)
Income before income taxes                                          57,800               24,038             33,762
Income tax expense                                                  15,187                7,182              8,005
Net income                                                          42,613               16,856             25,757
Less: Net income attributable to noncontrolling interest             3,044                1,486              1,558

Net income attributable to Coca-Cola Consolidated, Inc. $ 39,569

         $    15,370          $  24,199
Other comprehensive income, net of tax                                 971                  593                378
Comprehensive income attributable to Coca-Cola
Consolidated, Inc.                                             $    40,540          $    15,963          $  24,577

Items Impacting Operations and Financial Condition

Second Quarter 2020



•$14.5 million recorded in other expense, net as a result of an increase in the
fair value of the Company's acquisition related contingent consideration
liability;
•$2.1 million in pre-tax unfavorable mark-to-market adjustments related to the
Company's commodity hedging program; and
•$0.6 million of net expense related to the impairment and accelerated
depreciation of property, plant and equipment as the Company continues to
optimize the efficiency of its supply chain.

Second Quarter 2019



•$29.2 million recorded in other expense, net as a result of an increase in the
fair value of the Company's acquisition related contingent consideration
liability;
•$4.9 million in pre-tax favorable mark-to-market adjustments related to the
Company's commodity hedging program;
•$2.2 million of expenses related to the System Transformation transactions, the
majority of which were information technology-related costs; and
•$1.9 million adjustment to reflect the prospective change of increasing the
capitalization thresholds on certain low-cost, short-lived assets.

                                       33

--------------------------------------------------------------------------------

Net Sales

Net sales decreased $46.4 million, or 3.6%, to $1.23 billion in the second quarter of 2020, as compared to $1.27 billion in the second quarter of 2019. The decrease in net sales was primarily attributable to the following (in millions):



 Second Quarter 2020        Attributable to:
$            (34.2)         Decrease in net sales primarily driven by a decrease in fountain syrup
                            sales mainly sold in on-premise outlets 

impacted by COVID-19-related


                            stay-at-home orders and closures
              (9.4)         Decrease in sales volume to other Coca-Cola bottlers
              (2.8)         Other
$            (46.4)         Total decrease in net sales


Net sales by product category were as follows:



                                                 Second Quarter
(in thousands)                               2020              2019          % Change
Bottle/can sales:
Sparkling beverages                     $   694,162       $   664,906           4.4  %
Still beverages                             397,045           416,568          (4.7) %
Total bottle/can sales                    1,091,207         1,081,474           0.9  %

Other sales:
Sales to other Coca-Cola bottlers            79,904            89,278         (10.5) %
Post-mix and other                           56,104           102,907         (45.5) %
Total other sales                           136,008           192,185         (29.2) %

Total net sales                         $ 1,227,215       $ 1,273,659          (3.6) %



Product category sales volume of physical cases as a percentage of total
bottle/can sales volume and the percentage change by product category were as
follows:

                                                          Bottle/Can Sales Volume
                                                              Second Quarter                                            Bottle/Can Sales
Product Category                                        2020                   2019              Volume % Change
Sparkling beverages                                         72.0  %               69.8  %                   3.7  %
Still beverages                                             28.0  %               30.2  %                  (6.6) %
Total bottle/can sales volume                              100.0  %              100.0  %                   0.6  %



As the Company introduces new products, it reassesses the category assigned to
its products at the SKU level, therefore categorization could differ from
previously presented results to conform with current period categorization. Any
differences are not material.

Cost of Sales

Inputs representing a substantial portion of the Company's cost of sales
include: (i) purchases of finished products, (ii) raw material costs, including
aluminum cans, plastic bottles and sweetener, (iii) concentrate costs and
(iv) manufacturing costs, including labor, overhead and warehouse costs. In
addition, cost of sales includes shipping, handling and fuel costs related to
the movement of finished goods from manufacturing facilities to distribution
centers, amortization expense of distribution rights, distribution fees of
certain products and marketing credits from brand companies. Raw material costs
represent approximately 20% of total cost of sales on an annual basis.

                                       34
--------------------------------------------------------------------------------
Cost of sales decreased $40.0 million, or 4.8%, to $797.9 million in the second
quarter of 2020, as compared to $837.9 million in the second quarter of 2019.
The decrease in cost of sales was primarily attributable to the following (in
millions):

 Second Quarter 2020        Attributable to:
$            (26.0)         Decrease in cost of sales primarily driven by a decrease in fountain
                            syrup sales mainly sold in on-premise outlets impacted by
                            COVID-19-related stay-at-home orders and

closures, a favorable commodity


                            environment and lower manufacturing costs
              (9.8)         Decrease in sales volume to other Coca-Cola bottlers
              (6.1)         Decrease in cost of sales due to changes in the fair value adjustments
                            on commodity hedges
               1.9          Other
$            (40.0)         Total decrease in cost of sales



The Company relies extensively on advertising and sales promotion in the
marketing of its products. The Coca-Cola Company and other beverage companies
that supply concentrates, syrups and finished products to the Company make
substantial marketing and advertising expenditures to promote sales in the
Company's territories. Certain of the marketing expenditures by
The Coca-Cola Company and other beverage companies are made pursuant to annual
arrangements. The Company also benefits from national advertising programs
conducted by The Coca-Cola Company and other beverage companies. Total marketing
funding support from The Coca-Cola Company and other beverage companies, which
includes both direct payments to the Company and payments to customers for
marketing programs, was $26.3 million in the second quarter of 2020, as compared
to $34.7 million in the second quarter of 2019.

The Company's cost of sales may not be comparable to other peer companies, as
some peer companies include all costs related to their distribution network in
cost of sales. The Company includes a portion of these costs in SD&A expenses,
as described below.

Selling, Delivery and Administrative Expenses



SD&A expenses include the following: sales management labor costs, distribution
costs resulting from transporting finished products from distribution centers to
customer locations, distribution center overhead including depreciation expense,
distribution center warehousing costs, delivery vehicles and cold drink
equipment, point-of-sale expenses, advertising expenses, cold drink equipment
repair costs, amortization of intangibles and administrative support labor and
operating costs.

SD&A expenses decreased by $22.4 million, or 6.1%, to $346.2 million in the
second quarter of 2020, as compared to $368.6 million in the second quarter of
2019. SD&A expenses as a percentage of net sales decreased to 28.2% in the
second quarter of 2020 from 28.9% in the second quarter of 2019. The decrease in
SD&A expenses was primarily attributable to the following (in millions):

Second Quarter
     2020             Attributable to:
$      (13.1)         Decrease in payroll costs and employee benefits including
                      bonuses and incentives, primarily as a result of the
                      furloughs of 700 teammates during the majority of the
                      second quarter of 2020 and structural changes made to
                      certain portions of our business
        (8.6)         Decrease in a number of expense categories due to
                      reductions in discretionary spending, including travel and
                      entertainment and local marketing activities
        (2.2)         Decrease in System Transformation transaction expenses
         1.5          Other
$      (22.4)         Total decrease in SD&A expenses



The Company has three primary delivery systems: (i) bulk delivery for large
supermarkets, mass merchandisers and club stores, (ii) advanced sale delivery
for convenience stores, drug stores, small supermarkets and on-premise accounts
and (iii) full-service delivery for its full-service vending customers. Shipping
and handling costs related to the movement of finished goods from manufacturing
locations to distribution centers are included in cost of sales. Shipping and
handling costs related to the movement of finished goods from distribution
centers to customer locations, including distribution center warehousing costs,
totaled $149.1 million in the second quarter of 2020 and $155.8 million in the
second quarter of 2019.

                                       35

--------------------------------------------------------------------------------

Interest Expense, Net



Interest expense, net decreased $2.8 million, or 23.4%, to $9.2 million in the
second quarter of 2020, as compared to $12.0 million in the second quarter of
2019. The decrease was primarily a result of lower average interest rates and
lower average debt balances.

Other Expense, Net

A summary of other expense, net is as follows:



                                                                                Second Quarter
(in thousands)                                                              2020              2019

Increase in the fair value of the acquisition related contingent consideration liability

$ 14,548          $ 29,222
Non-service cost component of net periodic benefit cost                     1,586             1,959
Total other expense, net                                                 $ 16,134          $ 31,181



Each reporting period, the Company adjusts its contingent consideration
liability related to the distribution territories subject to sub-bottling fees
to fair value. The fair value is determined by discounting future expected
sub-bottling payments required under the Company's comprehensive beverage
agreement, which extend through the life of the applicable distribution assets,
using the Company's estimated weighted average cost of capital ("WACC"), which
is impacted by many factors, including long-term interest rates and projections
of future cash flows. The life of these distribution assets is generally 40
years. The Company is required to pay the current portion of the sub-bottling
fee on a quarterly basis.

The increase in the fair value of the acquisition related contingent
consideration liability during the second quarter of 2020 was primarily driven
by changes in future cash flow projections of the distribution territories
subject to sub-bottling fees. The increase in the fair value of the acquisition
related contingent consideration liability during the second quarter of 2019 was
primarily driven by a decrease in the discount rate and changes in future cash
flow projections of the distribution territories subject to sub-bottling fees.

Income Tax Expense



The Company's effective income tax rate, calculated by dividing income tax
expense by income before income taxes, was 26.3% for the second quarter of 2020
and 29.9% for the second quarter of 2019. The decrease in the effective income
tax rate was primarily driven by improved financial results. The Company's
effective income tax rate, calculated by dividing income tax expense by income
before income taxes minus net income attributable to noncontrolling interest,
was 27.7% for the second quarter of 2020 and 31.8% for the second quarter of
2019.

Noncontrolling Interest

The Company recorded net income attributable to noncontrolling interest of $3.0 million in the second quarter of 2020 and $1.5 million in the second quarter of 2019, each related to the portion of Piedmont owned by The Coca-Cola Company.

Other Comprehensive Income, Net of Tax

Other comprehensive income, net of tax was $1.0 million in the second quarter of 2020 and $0.6 million in the second quarter of 2019.


                                       36

--------------------------------------------------------------------------------

First Half Results



Our results of operations for the first half of 2020 and the first half of 2019
are highlighted in the table below and discussed in the following paragraphs.

                                                                           First Half
(in thousands)                                                      2020                 2019              Change
Net sales                                                      $ 2,400,236          $ 2,376,571          $ 23,665
Cost of sales                                                    1,565,640            1,551,484            14,156
Gross profit                                                       834,596              825,087             9,509
Selling, delivery and administrative expenses                      718,657              737,719           (19,062)
Income from operations                                             115,939               87,368            28,571
Interest expense, net                                               18,745               24,881            (6,136)
Other expense, net                                                  18,432               47,032           (28,600)
Income before income taxes                                          78,762               15,455            63,307
Income tax expense                                                  20,548                4,177            16,371
Net income                                                          58,214               11,278            46,936
Less: Net income attributable to noncontrolling interest             3,983                2,739             1,244

Net income attributable to Coca-Cola Consolidated, Inc. $ 54,231

         $     8,539          $ 45,692
Other comprehensive income, net of tax                                 921                1,171              (250)
Comprehensive income attributable to Coca-Cola
Consolidated, Inc.                                             $    55,152          $     9,710          $ 45,442

Items Impacting Operations and Financial Condition

First Half 2020



•$15.3 million recorded in other expense, net as a result of an increase in the
fair value of the Company's acquisition related contingent consideration
liability;
•$1.8 million in pre-tax favorable mark-to-market adjustments related to the
Company's commodity hedging program; and
•$0.7 million of net expense related to the impairment and accelerated
depreciation of property, plant and equipment as the Company continues to
optimize the efficiency of its supply chain.

First Half 2019



•$43.3 million recorded in other expense, net as a result of an increase in the
fair value of the Company's acquisition related contingent consideration
liability;
•$6.9 million of expenses related to the System Transformation transactions, the
majority of which were information technology-related costs;
•$4.4 million adjustment to reflect the prospective change of increasing the
capitalization thresholds on certain low-cost, short-lived assets; and
•$1.7 million in pre-tax unfavorable mark-to-market adjustments related to the
Company's commodity hedging program.

Net Sales



Net sales increased $23.7 million, or 1.0%, to $2.40 billion in the first half
of 2020, as compared to $2.38 billion in the first half of 2019. The increase in
net sales was primarily attributable to the following (in millions):

  First Half 2020         Attributable to:
$           32.4          Increase in net sales primarily driven by an increase in bottle/can
                          sales volume partially offset by a decrease in fountain syrup sales
                          mainly sold in on-premise outlets impacted by COVID-19-related
                          stay-at-home orders and closures
            (5.8)         Decrease in sales volume to other Coca-Cola bottlers
            (2.9)         Other
$           23.7          Total increase in net sales



                                       37

--------------------------------------------------------------------------------

Net sales by product category were as follows:



                                                   First Half
(in thousands)                               2020              2019          % Change
Bottle/can sales:
Sparkling beverages                     $ 1,324,854       $ 1,260,565           5.1  %
Still beverages                             769,849           753,573           2.2  %
Total bottle/can sales                    2,094,703         2,014,138           4.0  %

Other sales:
Sales to other Coca-Cola bottlers           165,143           170,950          (3.4) %
Post-mix and other                          140,390           191,483         (26.7) %
Total other sales                           305,533           362,433         (15.7) %

Total net sales                         $ 2,400,236       $ 2,376,571           1.0  %



Product category sales volume of physical cases as a percentage of total
bottle/can sales volume and the percentage change by product category were as
follows:

                                                            Bottle/Can Sales Volume
                                                                  First Half                                              Bottle/Can Sales
Product Category                                          2020                   2019              Volume % Change
Sparkling beverages                                           71.3  %               71.1  %                   3.5  %
Still beverages                                               28.7  %               28.9  %                   2.2  %
Total bottle/can sales volume                                100.0  %              100.0  %                   3.1  %



As the Company introduces new products, it reassesses the category assigned to
its products at the SKU level, therefore categorization could differ from
previously presented results to conform with current period categorization. Any
differences are not material.
The following table summarizes the percentage of the Company's total bottle/can
sales volume to its largest customers, as well as the percentage of the
Company's total net sales that such volume represents:

                                                                            

First Half


                                                                              2020                    2019
Approximate percent of the Company's total bottle/can sales
volume:
Wal-Mart Stores, Inc.                                                                20  %                19  %
The Kroger Company                                                                   14  %                12  %

Total approximate percent of the Company's total bottle/can sales volume

                                                                         34  %                31  %

Approximate percent of the Company's total net sales: Wal-Mart Stores, Inc.

                                                                14  %                14  %
The Kroger Company                                                                   10  %                 8  %
Total approximate percent of the Company's total net sales                           24  %                22  %



                                       38

--------------------------------------------------------------------------------

Cost of Sales

Cost of sales increased $14.2 million, or 0.9%, to $1.57 billion in the first half of 2020, as compared to $1.55 billion in the first half of 2019. The increase in cost of sales was primarily attributable to the following (in millions):



 First Half 2020         Attributable to:
$          15.7          Increase in cost of sales primarily driven by an increase in bottle/can
                         sales volume partially offset by a decrease in 

fountain syrup sales mainly


                         sold in on-premise outlets impacted by 

COVID-19-related stay-at-home


                         orders and closures
           (6.5)         Decrease in sales volume to other Coca-Cola bottlers
            5.0          Other
$          14.2          Total increase in cost of sales


Total marketing funding support from The Coca-Cola Company and other beverage companies was $56.6 million in the first half of 2020, as compared to $66.0 million in the first half of 2019.

Selling, Delivery and Administrative Expenses



SD&A expenses decreased by $19.1 million, or 2.6%, to $718.7 million in the
first half of 2020, as compared to $737.7 million in the first half of 2019.
SD&A expenses as a percentage of net sales decreased to 29.9% in the first half
of 2020 from 31.0% in the first half of 2019. The decrease in SD&A expenses was
primarily attributable to the following (in millions):

First Half 2020 Attributable to: $ (8.8) Decrease in payroll costs and employee benefits including bonuses and


                        incentives, primarily as a result of the furloughs 

of 700 teammates


                        during the majority of the second quarter of 2020 

and structural changes


                        made to certain portions of our business
          (6.9)         Decrease in System Transformation transaction expenses
          (3.4)         Other
$        (19.1)         Total decrease in SD&A expenses


Shipping and handling costs related to the movement of finished goods from distribution centers to customer locations, including distribution center warehousing costs, totaled $309.2 million in the first half of 2020 and $304.7 million in the first half of 2019.

Interest Expense, Net



Interest expense, net decreased $6.1 million, or 24.7%, to $18.7 million in the
first half of 2020, as compared to $24.9 million in the first half of 2019. The
decrease was primarily a result of lower average interest rates and lower
average debt balances.

Other Expense, Net

A summary of other expense, net is as follows:



                                                                                  First Half
(in thousands)                                                              2020              2019

Increase in the fair value of the acquisition related contingent consideration liability

$ 15,260          $ 43,268
Non-service cost component of net periodic benefit cost                     3,172             3,920
Other                                                                           -              (156)
Total other expense, net                                                 $ 18,432          $ 47,032



The increase in the fair value of the acquisition related contingent
consideration liability during the first half of 2020 was primarily driven by
changes in future cash flow projections of the distribution territories subject
to sub-bottling fees. The increase in the fair value of the acquisition related
contingent consideration liability during the first half of 2019 was primarily
driven by a decrease in the discount rate and changes in future cash flow
projections of the distribution territories subject to sub-bottling fees.

                                       39

--------------------------------------------------------------------------------

Income Tax Expense



The Company's effective income tax rate, calculated by dividing income tax
expense by income before income taxes, was 26.1% for the first half of 2020 and
27.0% for the first half of 2019. The decrease in the effective income tax rate
was primarily driven by improved financial results and the extension of certain
tax credits in 2020. The Company's effective income tax rate, calculated by
dividing income tax expense by income before income taxes minus net income
attributable to noncontrolling interest, was 27.5% for the first half of 2020
and 32.8% for the first half of 2019.

Noncontrolling Interest

The Company recorded net income attributable to noncontrolling interest of $4.0 million in the first half of 2020 and $2.7 million in the first half of 2019, each related to the portion of Piedmont owned by The Coca-Cola Company.

Other Comprehensive Income, Net of Tax

Other comprehensive income, net of tax was $0.9 million in the first half of 2020 and $1.2 million in the first half of 2019.

Segment Operating Results



The Company evaluates segment reporting in accordance with the Financial
Accounting Standards Board Accounting Standards Codification Topic 280, Segment
Reporting, each reporting period, including evaluating the reporting package
reviewed by the Chief Operating Decision Maker (the "CODM"). The Company has
concluded the Chief Executive Officer, the Chief Operating Officer and the Chief
Financial Officer, as a group, represent the CODM. Asset information is not
provided to the CODM.

The Company believes three operating segments exist. Nonalcoholic Beverages
represents the vast majority of the Company's consolidated revenues and income
from operations. The additional two operating segments do not meet the
quantitative thresholds for separate reporting, either individually or in the
aggregate, and, therefore, have been combined into "All Other."

The Company's segment results are as follows:



                                                             Second Quarter                                            First Half
(in thousands)                                          2020                 2019                 2020                 2019
Net sales:
Nonalcoholic Beverages                             $ 1,195,524          $

1,238,885          $ 2,338,105          $ 2,311,112
All Other                                               80,329               94,942              161,630              182,857
Eliminations(1)                                        (48,638)             (60,168)             (99,499)            (117,398)
Consolidated net sales                             $ 1,227,215          $ 

1,273,659 $ 2,400,236 $ 2,376,571



Income from operations:
Nonalcoholic Beverages                             $    83,907          $    57,724          $   119,524          $    72,365
All Other                                                 (789)               9,490               (3,585)              15,003
Consolidated income from operations                $    83,118          $   

67,214 $ 115,939 $ 87,368



Depreciation and amortization:
Nonalcoholic Beverages                             $    39,909          $    42,568          $    80,667          $    85,919
All Other                                                2,928                2,488                5,729                4,909

Consolidated depreciation and amortization $ 42,837 $

45,056 $ 86,396 $ 90,828





(1)The entire net sales elimination for each period presented represents net
sales from the All Other segment to the Nonalcoholic Beverages segment. Sales
between these segments are recognized at either fair market value or cost
depending on the nature of the transaction.

                                       40

--------------------------------------------------------------------------------

Adjusted Non-GAAP Results



The Company reports its financial results in accordance with accounting
principles generally accepted in the United States ("GAAP"). However, management
believes that certain non-GAAP financial measures provide users with additional
meaningful financial information that should be considered when assessing the
Company's ongoing performance. Management also uses these non-GAAP financial
measures in making financial, operating and planning decisions and in evaluating
the Company's performance.

Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company's reported results prepared in accordance with GAAP. The Company's non-GAAP financial information does not represent a comprehensive basis of accounting. The following tables reconcile reported results (GAAP) to adjusted results (non-GAAP):



                                                                                                 Second Quarter 2020
                                                                                           Income from         Income before                           Basic net income
(in thousands, except per share data)         Gross profit          SD&A expenses          operations          income taxes          Net income            per share
Reported results (GAAP)                      $    429,301          $     346,183          $   83,118          $   57,800            $  39,569          $      4.23
Fair value adjustment of acquisition
related contingent consideration(1)                     -                      -                   -              14,548               10,941           

1.16


Fair value adjustments for commodity
hedges(2)                                          (1,266)                   805              (2,071)             (2,071)              (1,557)               (0.17)
Supply chain optimization and
consolidation(3)                                      671                     30                 641                 641                  482                 0.05
Other tax adjustments(4)                                -                      -                   -                   -                 (511)               (0.05)
Total reconciling items                              (595)                   835              (1,430)             13,118                9,355                 0.99
Adjusted results (non-GAAP)                  $    428,706          $     347,018          $   81,688          $   70,918            $  48,924          $      5.22



                                                                                                  Second Quarter 2019
                                                                                           Income from          Income before                            Basic net income
(in thousands, except per share data)         Gross profit          SD&A expenses           operations           income taxes          Net income            per share
Reported results (GAAP)                      $    435,779          $     368,565          $    67,214          $      24,038          $  15,370          $      1.64
System Transformation transaction
expenses(5)                                             -                 (2,185)               2,185                  2,185              1,643       

0.18


Fair value adjustment of acquisition
related contingent consideration(1)                     -                      -                    -                 29,222             21,975         

2.34


Fair value adjustments for commodity
hedges(2)                                           4,874                    (66)               4,940                  4,940              3,715         

0.40


Capitalization threshold change for
certain assets(6)                                       -                 (1,903)               1,903                  1,903              1,431                 0.15
Supply chain optimization and
consolidation(3)                                    1,294                      -                1,294                  1,294                973                 0.10
Other tax adjustments(4)                                -                      -                    -                      -             (2,815)               (0.30)
Total reconciling items                             6,168                 (4,154)              10,322                 39,544             26,922                 2.87
Adjusted results (non-GAAP)                  $    441,947          $     364,411          $    77,536          $      63,582          $  42,292          $      4.51




                                       41

--------------------------------------------------------------------------------

                                                                                                 First Half 2020
                                                                                                                                                         Basic net
                                                                                           Income from         Income before                               income
(in thousands, except per share data)         Gross profit          SD&A expenses          operations           income taxes          Net income         per share
Reported results (GAAP)                      $    834,596          $     718,657          $  115,939          $      78,762          $  54,231          $    5.79
Fair value adjustment of acquisition
related contingent consideration(1)                     -                      -                   -                 15,260             11,476          

1.22


Fair value adjustments for commodity
hedges(2)                                             270                 (1,524)              1,794                  1,794              1,349               0.14
Supply chain optimization and
consolidation(3)                                    1,319                    601                 718                    718                540               0.06
Other tax adjustments(4)                                -                      -                   -                      -               (682)             (0.07)
Total reconciling items                             1,589                   (923)              2,512                 17,772             12,683               1.35
Adjusted results (non-GAAP)                  $    836,185          $     717,734          $  118,451          $      96,534          $  66,914          $    7.14




                                                                                                 First Half 2019
                                                                                                                                                          Basic net
                                                                                           Income from          Income before                               income
(in thousands, except per share data)         Gross profit          SD&A expenses           operations           income taxes          Net income         per share
Reported results (GAAP)                      $    825,087          $     737,719          $    87,368          $      15,455          $   8,539          $    0.91
System Transformation transaction
expenses(5)                                             -                 (6,915)               6,915                  6,915              5,200       

0.56


Fair value adjustment of acquisition
related contingent consideration(1)                     -                      -                    -                 43,268             32,538         

3.47


Fair value adjustments for commodity
hedges(2)                                             969                  2,649               (1,680)                (1,680)            (1,263)       

(0.13)


Capitalization threshold change for
certain assets(6)                                       -                 (4,379)               4,379                  4,379              3,293       

0.35


Supply chain optimization and
consolidation (3)                                   1,294                      -                1,294                  1,294                973         

0.10


Other tax adjustments(4)                                -                      -                    -                      -             (3,660)        

(0.39)


Total reconciling items                             2,263                 (8,645)              10,908                 54,176             31,881       

3.96


Adjusted results (non-GAAP)                  $    827,350          $     729,074          $    98,276          $      69,631          $  40,420          $    4.87

Following is an explanation of non-GAAP adjustments:

(1)This non-cash, fair value adjustment of acquisition related contingent consideration fluctuates based on factors such as long-term interest rates and projections of future cash flows of distribution territories subject to sub-bottling fees.



(2)The Company enters into derivative instruments from time to time to hedge
some or all of its projected purchases of aluminum, PET resin, diesel fuel and
unleaded gasoline in order to mitigate commodity risk. The Company accounts for
its commodity hedges on a mark-to-market basis.

(3)Adjustment reflects expenses within the Nonalcoholic Beverages segment
related to the impairment and accelerated depreciation of property, plant and
equipment as the Company continues to optimize efficiency opportunities across
its business.

(4)Adjustment reflects the impact from the reconciling items to reported results on the annualized adjusted effective income tax rate.

(5)Adjustment reflects expenses incurred during the applicable period of 2019 related to the System Transformation transactions, which primarily includes information technology system conversions.



(6)Adjustment reflects the prospective change of increasing the capitalization
thresholds during the applicable period of 2019 on certain low-cost, short-lived
assets.


                                       42

--------------------------------------------------------------------------------

Financial Condition



Total assets were $3.18 billion on June 28, 2020, which was an increase of
$57.7 million from December 29, 2019. Net working capital, defined as current
assets less current liabilities, was $265.9 million on June 28, 2020, which was
an increase of $57.8 million from December 29, 2019.

Significant changes in net working capital on June 28, 2020 from December 29, 2019 were as follows:



•An increase in cash and cash equivalents of $67.9 million as a result of our
strong operating performance and working capital improvement, primarily related
to a reduction in inventory related to the June sales trends, the timing of
accounts payable and the deferral of payroll taxes permitted under the CARES
Act.
•An increase in accounts receivable, trade of $38.4 million driven primarily by
an increase in average daily sales in June 2020, as compared to December 2019.
•A decrease in accounts receivable from The Coca-Cola Company of $14.3 million,
primarily as a result of the timing of cash receipts.
•A decrease in inventory of $14.8 million, primarily as a result of higher than
anticipated sales volume in June that resulted in lower inventory levels.
•An increase in accounts payable, trade of $28.7 million and an increase in
accounts payable to The Coca-Cola Company of $31.1 million, both primarily as a
result of the timing of cash payments.
•A decrease in other accrued compensation of $25.6 million, primarily as a
result of the timing of bonus and incentive payments in the first quarter of
2020.

Liquidity and Capital Resources



The Company's sources of capital include cash flows from operations, available
credit facilities and the issuance of debt and equity securities. The Company
has obtained its long-term debt from public markets, private placements and bank
facilities. Management believes the Company has sufficient sources of capital
available to refinance its maturing debt, finance its business plan, meet its
working capital requirements and maintain an appropriate level of capital
spending for at least the next 12 months from the issuance of the condensed
consolidated financial statements. At this time, the Company does not expect the
COVID-19 pandemic to have a material impact on its liquidity or sources of
capital. The amount and frequency of future dividends will be determined by the
Company's Board of Directors in light of the earnings and financial condition of
the Company at such time, and no assurance can be given that dividends will be
declared or paid in the future.

The Company's total debt as of June 28, 2020 and December 29, 2019 was as
follows:

(in thousands)                                         Maturity Date           June 28, 2020          December 29, 2019
Term loan facility(1)                                    6/7/2021             $     247,500          $         262,500
Senior notes                                             2/27/2023                  125,000                    125,000
Revolving credit facility                                6/8/2023                         -                     45,000
Senior notes and unamortized discount on
senior notes(2)                                         11/25/2025                  349,952                    349,948
Senior notes                                            10/10/2026                  100,000                    100,000
Senior notes                                             3/21/2030                  150,000                    150,000
Debt issuance costs                                                                  (2,278)                    (2,528)
Long-term debt                                                                $     970,174          $       1,029,920



(1)The Company intends to refinance principal payments due in the next 12 months
under the term loan facility, and has the capacity to do so under its revolving
credit facility, which is classified as long-term debt. As such, any amounts due
in the next 12 months were classified as noncurrent.
(2)The senior notes due in 2025 were issued at 99.975% of par.

The Company's term loan facility matures on June 7, 2021. The original aggregate
principal amount borrowed by the Company under the facility was $300 million and
repayment of principal amounts outstanding began in 2018. The Company may
request additional term loans under the term loan facility, provided the
Company's aggregate borrowings under the facility do not exceed $500 million.

                                       43
--------------------------------------------------------------------------------
In 2019, the Company entered into a $100 million fixed rate swap maturing
June 7, 2021, to hedge a portion of the interest rate risk on the Company's term
loan facility. This interest rate swap is designated as a cash flow hedging
instrument and changes in its fair value are not expected to be material to the
condensed consolidated balance sheets. Changes in the fair value of this
interest rate swap were classified as accumulated other comprehensive loss on
the condensed consolidated balance sheets and included in the condensed
consolidated statements of comprehensive income.

As discussed below under "Cash Flows From Financing Activities," in the first
quarter of 2019, the Company sold $100 million aggregate principal amount of
senior unsecured notes due in 2026 to MetLife Investment Advisors, LLC
("MetLife") and certain of its affiliates. The Company may request that MetLife
consider the purchase of additional senior unsecured notes of the Company under
the agreement in an aggregate principal amount of up to $200 million.

The Company's revolving credit facility matures on June 8, 2023 and has an
aggregate maximum borrowing capacity of $500 million, which may be increased at
the Company's option to $750 million, subject to obtaining commitments from the
lenders and satisfying other conditions specified in the credit agreement. The
Company currently believes all banks participating in the revolving credit
facility have the ability to and will meet any funding requests from the
Company. As of June 28, 2020, the Company had no outstanding borrowings under
the revolving credit facility, and, therefore, had $500 million borrowing
capacity available.

The indentures under which the Company's public debt was issued do not include
financial covenants but do limit the incurrence of certain liens and
encumbrances as well as indebtedness by the Company's subsidiaries in excess of
certain amounts. The agreements under which the Company's nonpublic debt was
issued include two financial covenants: a consolidated cash flow/fixed charges
ratio and a consolidated funded indebtedness/cash flow ratio, each as defined in
the respective agreements. The Company was in compliance with these covenants as
of June 28, 2020. These covenants do not currently, and the Company does not
anticipate they will, restrict its liquidity or capital resources.

All outstanding long-term debt has been issued by the Company and none has been issued by any of its subsidiaries. There are no guarantees of the Company's debt.



The Company's credit ratings are reviewed periodically by certain nationally
recognized rating agencies. Changes in the Company's operating results or
financial position could result in changes in the Company's credit ratings.
Lower credit ratings could result in higher borrowing costs for the Company or
reduced access to capital markets, which could have a material adverse impact on
the Company's operating results or financial position. During the first quarter
of 2020, Standard & Poor's reaffirmed the Company's BBB rating and revised the
Company's rating outlook to stable from negative. Moody's rating outlook for the
Company is stable. As of June 28, 2020, the Company's credit ratings were as
follows:

                         Long-Term Debt
Standard & Poor's              BBB
Moody's                       Baa2


The Company is subject to interest rate risk on its variable rate debt, including its revolving credit facility and term loan facility. Assuming no changes in the Company's capital structure, if market interest rates average 1% more over the next 12 months than the interest rates as of June 28, 2020, interest expense for the next 12 months would increase by approximately $1.5 million.

The Company's only Level 3 asset or liability is the acquisition related contingent consideration liability. There were no transfers of assets or liabilities from Level 1 or Level 2 in any period presented. Fair value adjustments were non-cash, and, therefore, did not impact the Company's liquidity or capital resources. Following is a summary of the Level 3 activity:



                                                            Second Quarter                                       First Half
(in thousands)                                          2020               2019               2020               2019
Beginning balance - Level 3 liability               $ 437,094          $ 393,007          $ 446,684          $ 382,898
Payments of acquisition related contingent
consideration                                         (10,079)            (6,599)           (20,531)           (12,836)
Reclassification to current payables                     (450)            (3,180)              (300)              (880)
Increase in fair value                                 14,548             29,222             15,260             43,268
Ending balance - Level 3 liability                  $ 441,113          $ 412,450          $ 441,113          $ 412,450



                                       44

--------------------------------------------------------------------------------

Cash Sources and Uses

A summary of cash-based activity is as follows:



                                                                       First Half
(in thousands)                                                    2020            2019
Cash Sources:
Borrowings under revolving credit facility                    $ 235,000       $ 206,339
Proceeds from issuance of senior notes                                -     

100,000


Net cash provided by operating activities(1)                    229,003     

88,586


Proceeds from the sale of property, plant and equipment           1,764             823
Total cash sources                                            $ 465,767       $ 395,748

Cash Uses:
Payments on revolving credit facility                         $ 280,000       $ 186,339
Payments on term loan facility and senior notes                  15,000     

132,500


Additions to property, plant and equipment                       72,886     

57,581

Payments of acquisition related contingent consideration 20,531

12,836


Cash dividends paid                                               4,686     

4,682


Payments on financing lease obligations                           3,001           4,261
Other distribution agreements                                         -           4,654
Other                                                             1,727             751
Total cash uses                                               $ 397,831       $ 403,604
Net increase (decrease) in cash during period                 $  67,936

$ (7,856)

(1)Net cash provided by operating activities in the first half of 2020 included net income tax payments of $2.9 million and net cash provided by operating activities in the first half of 2019 included net income tax payments of $0.1 million.

Cash Flows From Operating Activities



During the first half of 2020, cash provided by operating activities was
$229.0 million, which was an increase of $140.4 million as compared to the first
half of 2019. The increase was primarily a result of our strong operating
performance and working capital improvement, primarily related to a reduction in
inventory related to the June sales trends, the timing of accounts payable and
the deferral of payroll taxes permitted under the CARES Act.

Cash Flows From Investing Activities

During the first half of 2020, cash used in investing activities was $72.7 million, which was an increase of $10.8 million as compared to the first half of 2019.



Additions to property, plant and equipment were $72.9 million during the first
half of 2020. As of June 28, 2020, $11.9 million of additions to property, plant
and equipment were accrued in accounts payable, trade.

Additions to property, plant and equipment were $57.6 million during the first
half of 2019. As of June 30, 2019, $10.3 million of additions to property, plant
and equipment were accrued in accounts payable, trade.

Cash Flows From Financing Activities



During the first half of 2020, cash used in financing activities was
$88.4 million, which was an increase of $53.8 million as compared to the first
half of 2019. The change was primarily driven by an increase in cash flows from
operating activities as noted above which enabled the Company to repay debt of
$59.7 million.

The Company had cash payments for acquisition related contingent consideration of $20.5 million during the first half of 2020 and $12.8 million during the first half of 2019. The Company anticipates that the amount it could pay annually under the


                                       45
--------------------------------------------------------------------------------
acquisition related contingent consideration arrangements for the distribution
territories subject to sub-bottling fees will be in the range of $28 million to
$52 million.

In the first quarter of 2019, the Company sold $100 million aggregate principal
amount of senior unsecured notes due in 2026 to MetLife and certain of its
affiliates pursuant to a note purchase and private shelf agreement, dated
January 23, 2019, between the Company, MetLife and the other parties thereto.
These notes bear interest at 3.93%, payable quarterly in arrears, and will
mature on October 10, 2026, unless earlier redeemed by the Company. The Company
used the proceeds to refinance the senior notes due on April 15, 2019. The
Company may request that MetLife consider the purchase of additional senior
unsecured notes of the Company under the agreement in an aggregate principal
amount of up to $200 million.

Critical Accounting Policies

See Note 1, Note 3 and Note 9 to the condensed consolidated financial statements for information on the Company's critical accounting policies.

Off-Balance Sheet Arrangements



The Company is a shareholder of South Atlantic Canners, Inc. ("SAC"), a
manufacturing cooperative in Bishopville, South Carolina. All of SAC's
shareholders are Coca-Cola bottlers and each has equal voting rights. As of
June 28, 2020, the Company had guaranteed $14.7 million of SAC's debt. In the
event SAC fails to fulfill its commitments under the related debt, the Company
would be responsible for payment to the lenders up to the level of the
guarantee. The Company does not anticipate SAC will fail to fulfill its
commitments related to the debt. The Company further believes SAC has sufficient
assets, including production equipment, facilities and working capital, and the
ability to adjust selling prices of its products to adequately mitigate the risk
of material loss from the Company's guarantee. See Note 19 to the condensed
consolidated financial statements for additional information.

Hedging Activities



The Company uses derivative financial instruments to manage its exposure to
movements in certain commodity prices. Fees paid by the Company for derivative
instruments are amortized over the corresponding period of the instrument. The
Company accounts for its commodity hedges on a mark-to-market basis with any
expense or income being reflected as an adjustment to cost of sales or SD&A
expenses.

The Company uses several different financial institutions for commodity
derivative instruments to minimize the concentration of credit risk. The Company
has master agreements with the counterparties to its derivative financial
agreements that provide for net settlement of derivative transactions. The net
impact of the commodity hedges on the condensed consolidated statements of
operations was as follows:

                                              Second Quarter                          First Half
(in thousands)                              2020         2019          2020           2019
Increase in cost of sales                 $ 378       $ 7,784       $ 2,592       $    5,795
Increase (decrease) in SD&A expenses        219           388         2,995           (1,985)
Net impact                                $ 597       $ 8,172       $ 5,587       $    3,810

Cautionary Information Regarding Forward-Looking Statements



Certain statements contained in this report, or in other public filings, press
releases, or other written or oral communications made by the Company or its
representatives, which are not historical facts, are forward-looking statements
subject to the safe harbor provisions of the Private Securities Litigation
Reform Act of 1995. These forward-looking statements address, among other
things, Company plans, activities or events which the Company expects will or
may occur in the future and may include express or implied projections of
revenue or expenditures? statements of plans and objectives for future
operations, growth or initiatives? statements of future economic performance,
including, but not limited to, the state of the economy, capital investment and
financing plans, net sales, cost of sales, SD&A expenses, gross profit, income
tax rates, earnings per diluted share, dividends, pension plan contributions and
estimated acquisition related contingent consideration payments? statements
regarding the outcome or impact of certain recent accounting pronouncements and
pending or threatened litigation; or statements regarding the impact of the
COVID-19 pandemic on the Company's business, financial condition, results of
operations or cash flows.

                                       46

--------------------------------------------------------------------------------


These forward-looking statements may be identified by the use of the words
"will," "may," "believe," "plan," "estimate," "expect," "anticipate,"
"probably," "should," "project," "intend," "continue," "could," and other
similar terms and expressions. Various factors, risks and uncertainties may
cause the Company's actual results to differ materially from those expressed or
implied in any forward-looking statements. Factors, risks and uncertainties that
may result in actual results differing from such forward-looking information
include, but are not limited to, those listed in "Item 1A. Risk Factors" of our
Annual Report on Form 10-K for 2019 and in "Item 1A. Risk Factors" of this
report and elsewhere herein, including, without limitation, the factors
described under "Critical Accounting Policies" in Note 1 to the condensed
consolidated financial statements, or in other filings or statements made by the
Company. All of the forward-looking statements in this report and other
documents or statements are qualified by these and other factors, risks and
uncertainties.

Caution should be taken not to place undue reliance on the forward-looking
statements included in this report. The Company assumes no obligation to update
any forward-looking statements, even if experience or future changes make it
clear that projected results expressed or implied in such statements will not be
realized, except as may be required by law. In evaluating forward-looking
statements, these risks and uncertainties should be considered, together with
the other risks described from time to time in the Company's other reports and
documents filed with the Securities and Exchange Commission.

© Edgar Online, source Glimpses