Monster Beverage Corp - Quarter Report: 2017 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
Quarterly Report Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
For the quarterly period ended September 30, 2017 |
Commission File Number 001-18761 |
MONSTER BEVERAGE CORPORATION
(Exact name of Registrant as specified in its charter)
|
Delaware |
47-1809393 |
|
(State or other jurisdiction of |
(I.R.S. Employer |
|
incorporation or organization) |
Identification No.) |
1 Monster Way
Corona, California 92879
(Address of principal executive offices) (Zip code)
(951) 739 6200
(Registrants telephone number, including area code)
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes X No __
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes X No __
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definition of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer x |
|
Accelerated filer o |
|
|
|
Non-accelerated filer o (Do not check if smaller reporting company) |
|
Smaller reporting company o |
Emerging growth company o
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate by check mark whether the Registrant is a shell company (as defined by Rule 12b-2 of the Exchange Act).
Yes ___ No X
The Registrant had 563,963,300 shares of common stock, par value $0.005 per share, outstanding as of October 26, 2017.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
SEPTEMBER 30, 2017
Page No. | ||
|
|
|
| ||
|
|
|
|
Condensed Consolidated Balance Sheets as of September 30, 2017 and December 31, 2016 |
3 |
|
|
|
|
4 | |
|
|
|
|
5 | |
|
|
|
|
6 | |
|
|
|
|
8 | |
|
|
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
28 | |
|
|
|
46 | ||
|
|
|
47 | ||
|
|
|
| ||
|
|
|
47 | ||
|
|
|
47 | ||
|
|
|
47 | ||
|
|
|
48 | ||
|
|
|
48 | ||
|
|
|
48 | ||
|
|
|
48 | ||
|
|
|
|
49 |
PART I FINANCIAL INFORMATION
ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
AS OF SEPTEMBER 30, 2017 AND DECEMBER 31, 2016
(In Thousands, Except Par Value) (Unaudited) |
|
|
September 30, |
|
December 31, |
| ||
ASSETS |
|
|
|
|
| ||
CURRENT ASSETS: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
465,559 |
|
$ |
377,582 |
|
Short-term investments |
|
630,348 |
|
220,554 |
| ||
Accounts receivable, net |
|
535,336 |
|
448,051 |
| ||
TCCC Transaction receivable |
|
- |
|
125,000 |
| ||
Inventories |
|
213,341 |
|
161,971 |
| ||
Prepaid expenses and other current assets |
|
46,095 |
|
32,562 |
| ||
Prepaid income taxes |
|
43,618 |
|
66,550 |
| ||
Total current assets |
|
1,934,297 |
|
1,432,270 |
| ||
|
|
|
|
|
| ||
INVESTMENTS |
|
7,003 |
|
2,394 |
| ||
PROPERTY AND EQUIPMENT, net |
|
225,421 |
|
173,343 |
| ||
DEFERRED INCOME TAXES |
|
158,739 |
|
159,556 |
| ||
GOODWILL |
|
1,331,643 |
|
1,331,643 |
| ||
OTHER INTANGIBLE ASSETS, net |
|
1,033,481 |
|
1,032,635 |
| ||
OTHER ASSETS |
|
18,322 |
|
21,630 |
| ||
Total Assets |
|
$ |
4,708,906 |
|
$ |
4,153,471 |
|
|
|
|
|
|
| ||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
| ||
CURRENT LIABILITIES: |
|
|
|
|
| ||
Accounts payable |
|
$ |
229,551 |
|
$ |
193,270 |
|
Accrued liabilities |
|
112,732 |
|
79,526 |
| ||
Accrued promotional allowances |
|
158,824 |
|
110,237 |
| ||
Accrued distributor terminations |
|
15,656 |
|
8,184 |
| ||
Deferred revenue |
|
43,566 |
|
41,672 |
| ||
Accrued compensation |
|
27,199 |
|
30,043 |
| ||
Income taxes payable |
|
10,156 |
|
7,657 |
| ||
Total current liabilities |
|
597,684 |
|
470,589 |
| ||
|
|
|
|
|
| ||
DEFERRED REVENUE |
|
342,249 |
|
353,173 |
| ||
|
|
|
|
|
| ||
OTHER LIABILITIES |
|
819 |
|
- |
| ||
|
|
|
|
|
| ||
COMMITMENTS AND CONTINGENCIES (Note 10) |
|
|
|
|
| ||
|
|
|
|
|
| ||
STOCKHOLDERS EQUITY: |
|
|
|
|
| ||
Common stock - $0.005 par value; 1,250,000 shares authorized; |
|
3,126 |
|
3,116 |
| ||
Additional paid-in capital |
|
4,111,781 |
|
4,051,245 |
| ||
Retained earnings |
|
2,726,904 |
|
2,107,548 |
| ||
Accumulated other comprehensive loss |
|
(15,533) |
|
(23,249) |
| ||
Common stock in treasury, at cost; 61,173 shares and 56,635 shares as of September 30, 2017 and December 31, 2016, respectively |
|
(3,058,124) |
|
(2,808,951) |
| ||
Total stockholders equity |
|
3,768,154 |
|
3,329,709 |
| ||
Total Liabilities and Stockholders Equity |
|
$ |
4,708,906 |
|
$ |
4,153,471 |
|
See accompanying notes to condensed consolidated financial statements.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
FOR THE THREE- AND NINE-MONTHS ENDED SEPTEMBER 30, 2017 AND 2016
(In Thousands, Except Per Share Amounts) (Unaudited) |
|
|
Three-Months Ended |
|
Nine-Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
NET SALES |
|
$ |
909,476 |
|
$ |
787,954 |
|
$ |
2,558,690 |
|
$ |
2,295,628 |
|
|
|
|
|
|
|
|
|
|
| ||||
COST OF SALES |
|
339,767 |
|
284,979 |
|
924,610 |
|
851,741 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
GROSS PROFIT |
|
569,709 |
|
502,975 |
|
1,634,080 |
|
1,443,887 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
OPERATING EXPENSES |
|
252,337 |
|
212,600 |
|
702,405 |
|
610,277 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
OPERATING INCOME |
|
317,372 |
|
290,375 |
|
931,675 |
|
833,610 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
INTEREST and OTHER INCOME (EXPENSE), net |
|
3,996 |
|
(1,037) |
|
2,103 |
|
(651) |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
INCOME BEFORE PROVISION FOR INCOME TAXES |
|
321,368 |
|
289,338 |
|
933,778 |
|
832,959 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
PROVISION FOR INCOME TAXES |
|
102,624 |
|
97,695 |
|
314,422 |
|
293,221 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
NET INCOME |
|
$ |
218,744 |
|
$ |
191,643 |
|
$ |
619,356 |
|
$ |
539,738 |
|
|
|
|
|
|
|
|
|
|
| ||||
NET INCOME PER COMMON SHARE: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
0.39 |
|
$ |
0.34 |
|
$ |
1.09 |
|
$ |
0.91 |
|
Diluted |
|
$ |
0.38 |
|
$ |
0.33 |
|
$ |
1.07 |
|
$ |
0.89 |
|
|
|
|
|
|
|
|
|
|
| ||||
WEIGHTED AVERAGE NUMBER OF SHARES OF COMMON STOCK AND COMMON STOCK EQUIVALENTS: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
567,878 |
|
571,137 |
|
567,550 |
|
594,219 |
| ||||
Diluted |
|
578,368 |
|
583,293 |
|
577,964 |
|
606,279 |
|
See accompanying notes to condensed consolidated financial statements.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
FOR THE THREE- AND NINE-MONTHS ENDED SEPTEMBER 30, 2017 AND 2016
(In Thousands) (Unaudited) |
|
|
Three-Months Ended |
|
Nine-Months Ended |
| ||||||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
| ||||
Net income, as reported |
|
$ |
218,744 |
|
$ |
191,643 |
|
$ |
619,356 |
|
$ |
539,738 |
|
Other comprehensive income: |
|
|
|
|
|
|
|
|
| ||||
Change in foreign currency translation adjustment |
|
1,329 |
|
(57) |
|
7,641 |
|
7,344 |
| ||||
Available-for-sale investments: |
|
|
|
|
|
|
|
|
| ||||
Change in net unrealized (losses) gains |
|
(29) |
|
- |
|
75 |
|
- |
| ||||
Reclassification adjustment for net gains included in net income |
|
- |
|
- |
|
- |
|
- |
| ||||
Net change in available-for-sale investments |
|
(29) |
|
- |
|
75 |
|
- |
| ||||
Other comprehensive income |
|
1,300 |
|
(57) |
|
7,716 |
|
7,344 |
| ||||
Comprehensive income |
|
$ |
220,044 |
|
$ |
191,586 |
|
$ |
627,072 |
|
$ |
547,082 |
|
See accompanying notes to condensed consolidated financial statements.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE-MONTHS ENDED SEPTEMBER 30, 2017 AND 2016
(In Thousands) (Unaudited) |
|
|
Nine-Months Ended |
| ||||
|
|
September 30, 2017 |
|
September 30, 2016 |
| ||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
| ||
Net income |
|
$ |
619,356 |
|
$ |
539,738 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| ||
Depreciation and amortization |
|
35,104 |
|
29,874 |
| ||
Gain on disposal of property and equipment |
|
(514) |
|
(171) |
| ||
Stock-based compensation |
|
39,265 |
|
33,735 |
| ||
Deferred income taxes |
|
1,862 |
|
(1,652) |
| ||
Effect on cash of changes in operating assets and liabilities: |
|
|
|
|
| ||
Accounts receivable |
|
(70,865 |
) |
(100,233) |
| ||
TCCC Transaction receivable |
|
125,000 |
|
- |
| ||
Distributor receivables |
|
1,605 |
|
(21,034) |
| ||
Inventories |
|
(46,700) |
|
18,355 |
| ||
Prepaid expenses and other current assets |
|
(9,210) |
|
(8,805) |
| ||
Prepaid income taxes |
|
24,168 |
|
(136,899) |
| ||
Accounts payable |
|
24,653 |
|
21,795 |
| ||
Accrued liabilities |
|
15,867 |
|
8,303 |
| ||
Accrued promotional allowances |
|
42,064 |
|
23,411 |
| ||
Accrued distributor terminations |
|
7,416 |
|
(5,466) |
| ||
Accrued compensation |
|
(3,230) |
|
(346) |
| ||
Income taxes payable |
|
(4,142) |
|
3,340 |
| ||
Other liabilities |
|
819 |
|
- |
| ||
Deferred revenue |
|
(12,461) |
|
16,757 |
| ||
Net cash provided by operating activities |
|
790,057 |
|
420,702 |
| ||
|
|
|
|
|
| ||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
| ||
Maturities of held-to-maturity investments |
|
- |
|
892,453 |
| ||
Sales of available-for-sale investments |
|
358,107 |
|
2,993 |
| ||
Purchases of held-to-maturity investments |
|
- |
|
(378,254) |
| ||
Purchases of available-for-sale investments |
|
(768,276) |
|
(24,405) |
| ||
Purchases of property and equipment |
|
(67,738) |
|
(67,527) |
| ||
Proceeds from sale of property and equipment |
|
855 |
|
705 |
| ||
Purchases of AFF Assets, net |
|
- |
|
(688,485) |
| ||
Increase in intangibles |
|
(5,137) |
|
(4,255) |
| ||
(Increase) decrease in other assets |
|
(1,216) |
|
56 |
| ||
Net cash used in investing activities |
|
(483,405) |
|
(266,719) |
| ||
|
|
|
|
|
| ||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
| ||
Principal payments on debt |
|
(1,878) |
|
(1,731) |
| ||
Issuance of common stock |
|
26,776 |
|
10,615 |
| ||
Purchases of common stock held in treasury |
|
(249,173) |
|
(2,002,441) |
| ||
Net cash used in financing activities |
|
(224,275) |
|
(1,993,557) |
| ||
|
|
|
|
|
| ||
Effect of exchange rate changes on cash and cash equivalents |
|
5,600 |
|
5,683 |
| ||
|
|
|
|
|
| ||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
|
87,977 |
|
(1,833,891) |
| ||
CASH AND CASH EQUIVALENTS, beginning of period |
|
377,582 |
|
2,175,417 |
| ||
CASH AND CASH EQUIVALENTS, end of period |
|
$ |
465,559 |
|
$ |
341,526 |
|
|
|
|
|
|
| ||
SUPPLEMENTAL INFORMATION: |
|
|
|
|
| ||
Cash paid during the period for: |
|
|
|
|
| ||
Interest |
|
$ |
55 |
|
$ |
54 |
|
Income taxes |
|
$ |
293,980 |
|
$ |
429,371 |
|
See accompanying notes to condensed consolidated financial statements.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE-MONTHS ENDED SEPTEMBER 30, 2017 AND 2016
(In Thousands) (Unaudited) (Continued) |
SUPPLEMENTAL DISCLOSURE OF NON-CASH ITEMS
The Company entered into capital leases for the acquisition of promotional vehicles of $2.0 million and $2.2 million for the nine-months ended September 30, 2017 and 2016, respectively.
Included in accrued liabilities as of September 30, 2017 and 2016 were $6.0 million and $0.2 million, respectively, related to purchases of property and equipment.
Included in accrued liabilities as of September 30, 2017 and 2016 were $4.6 million and $2.3 million, respectively, related to additions to other intangible assets.
Included in accounts payable as of September 30, 2017 were available-for-sale short-term investment purchases of $4.2 million.
See accompanying notes to condensed consolidated financial statements.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Tabular Dollars in Thousands, Except Per Share Amounts) (Unaudited)
1. BASIS OF PRESENTATION
Reference is made to the Notes to Consolidated Financial Statements, in Monster Beverage Corporation and Subsidiaries (the Company) Annual Report on Form 10-K for the year ended December 31, 2016 (Form 10-K) for a summary of significant accounting policies utilized by the Company and its consolidated subsidiaries and other disclosures, which should be read in conjunction with this Quarterly Report on Form 10-Q (Form 10-Q).
The Companys condensed consolidated financial statements included in this Form 10-Q have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) and Securities and Exchange Commission (SEC) rules and regulations applicable to interim financial reporting. They do not include all the information and footnote disclosures normally included in annual financial statements prepared in accordance with GAAP. The information set forth in these interim condensed consolidated financial statements for the three- and nine-months ended September 30, 2017 and 2016, respectively, is unaudited and reflects all adjustments, which include only normal recurring adjustments and which in the opinion of management are necessary to make the interim condensed consolidated financial statements not misleading. Results of operations for periods covered by this report may not necessarily be indicative of results of operations for the full year.
The preparation of financial statements in conformity with GAAP necessarily requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from these estimates.
2. RECENT ACCOUNTING PRONOUNCEMENTS
In May 2017, the Financial Accounting Standards Board (the FASB) issued Accounting Standards Update (ASU) No. 2017-09, CompensationStock Compensation (Topic 718): Scope of Modification Accounting, clarifying when a change to the terms or conditions of a share-based payment award must be accounted for as a modification. The new guidance requires modification accounting if the fair value, vesting condition or the classification of the award is not the same immediately before and after a change to the terms and conditions of the award. The new guidance is effective for the Company on a prospective basis beginning on January 1, 2018, with early adoption permitted. The Company is currently evaluating the impact of ASU No. 2017-09 on its financial position, results of operations and liquidity.
In January 2017, the FASB issued ASU No. 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business, which clarifies the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. This amendment is effective for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years. Early adoption is permitted. The Company is currently evaluating the impact of ASU No. 2017-01 on its financial position, results of operations and liquidity.
In January 2017, the FASB issued ASU No. 2017-04, Intangibles and Other (Topic 350): Simplifying the Test for Goodwill Impairment, which eliminates the requirement to calculate the implied fair value of goodwill, but rather requires an entity to record an impairment charge based on the excess of a reporting units carrying value over its fair value. This amendment is effective for annual or interim goodwill impairment tests in fiscal years beginning after December 15, 2019. Early adoption is permitted. The Company is currently evaluating the impact of ASU No. 2017-04 on its financial position, results of operations and liquidity.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Tabular Dollars in Thousands, Except Per Share Amounts) (Unaudited)
In October 2016, the FASB issued ASU No. 2016-16, Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory, in an effort to improve the accounting for the income tax consequences of intra-entity transfers of assets other than inventory. Current GAAP prohibits the recognition of current and deferred income taxes for an intra-entity asset transfer until the asset has been sold to an outside party. FASB ASU No. 2016-16 establishes the requirement that an entity recognize the income tax consequences of an intra-entity transfer of an asset other than inventory when the transfer occurs. ASU No. 2016-16 is effective for financial statements issued for annual periods beginning after December 15, 2017 and interim periods within those annual periods. Earlier application is permitted as of the beginning of an interim or annual reporting period, with any adjustments reflected as of the beginning of the fiscal year of adoption. The Company is currently evaluating the impact of ASU No. 2016-16 on its financial position, results of operations and liquidity.
In August 2016, the FASB issued ASU No. 2016-15, Statement of Cash Flows (Topic 230). The new guidance is intended to reduce diversity in practice in how certain transactions are classified in the statement of cash flows. ASU No. 2016-15 is effective for fiscal years, and interim periods within those years, beginning after December 15, 2017. Early adoption is permitted, provided that all of the amendments are adopted in the same period. The guidance requires application using a retrospective transition method. The Company is currently evaluating the impact of ASU No. 2016-15 on its financial position, results of operations and liquidity.
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The accounting standard changes the methodology for measuring credit losses on financial instruments and the timing when such losses are recorded. ASU No. 2016-13 is effective for fiscal years, and interim periods within those years, beginning after December 15, 2019. Early adoption is permitted for fiscal years, and interim periods within those years, beginning after December 15, 2018. The Company is currently evaluating the impact of ASU No. 2016-13 on its financial position, results of operations and liquidity.
In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842). This update is intended to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. This update is effective for annual and interim reporting periods beginning after December 15, 2018, including interim periods within those fiscal years. Early adoption is permitted. The Company is currently evaluating the impact of ASU No. 2016-02 on its financial position, results of operations and liquidity.
In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606), which supersedes previous revenue recognition guidance. ASU No. 2014-09 requires that a company recognize revenue at an amount that reflects the consideration to which the company expects to be entitled in exchange for transferring goods or services to a customer. In applying the new guidance, a company will (i) identify the contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the contracts performance obligations; and (v) recognize revenue when (or as) the entity satisfies a performance obligation. ASU No. 2014-09 was to be effective for reporting periods beginning after December 15, 2016. However, on July 9, 2015, the FASB voted to approve a one-year deferral of the effective date. This new guidance is effective for the Company beginning January 1, 2018 and can be adopted using either a full retrospective or modified approach. The Company has made significant progress in its evaluation of the amended revenue recognition guidance in Topic 606, however, such evaluation has yet to progress to a stage where there is sufficient information for a preliminary position of the impact on the Companys consolidated financial statements. Therefore, the Company is unable at this time to provide (i) qualitative financial statement disclosures of the potential impact that this standard will have on its financial statements when adopted, (ii) a description of the effects of the accounting policies it expects to apply, (iii) a comparison to its current revenue recognition policies and (iv) a method for adoption. The Companys expects to complete its evaluation by December 15, 2017.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Tabular Dollars in Thousands, Except Per Share Amounts) (Unaudited)
3. INVESTMENTS
The following table summarizes the Companys investments at:
September 30, 2017 |
|
Amortized |
|
Gross |
|
Gross |
|
Fair |
|
Continuous |
|
Continuous |
| ||||||
Available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Short-term: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Commercial paper |
|
$ |
66,344 |
|
$ |
- |
|
$ |
- |
|
$ |
66,344 |
|
$ |
- |
|
$ |
- |
|
Certificates of deposit |
|
50,677 |
|
- |
|
- |
|
50,677 |
|
- |
|
- |
| ||||||
Municipal securities |
|
402,062 |
|
41 |
|
126 |
|
401,977 |
|
126 |
|
- |
| ||||||
U.S. government agency securities |
|
53,342 |
|
1 |
|
28 |
|
53,315 |
|
28 |
|
- |
| ||||||
U.S. Treasuries |
|
11,982 |
|
- |
|
1 |
|
11,981 |
|
1 |
|
- |
| ||||||
Variable rate demand notes |
|
46,054 |
|
- |
|
- |
|
46,054 |
|
- |
|
- |
| ||||||
Long-term: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Municipal securities |
|
2,010 |
|
- |
|
3 |
|
2,007 |
|
3 |
|
- |
| ||||||
U.S. government agency securities |
|
5,001 |
|
- |
|
5 |
|
4,996 |
|
5 |
|
- |
| ||||||
Total |
|
$ |
637,472 |
|
$ |
42 |
|
$ |
163 |
|
$ |
637,351 |
|
$ |
163 |
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
December 31, 2016 |
|
Amortized |
|
Gross |
|
Gross |
|
Fair |
|
Continuous |
|
Continuous |
| ||||||
Available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Short-term: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Commercial paper |
|
$ |
40,382 |
|
$ |
- |
|
$ |
- |
|
$ |
40,382 |
|
$ |
- |
|
$ |
- |
|
Municipal securities |
|
140,379 |
|
- |
|
181 |
|
140,198 |
|
181 |
|
- |
| ||||||
U.S. government agency securities |
|
26,057 |
|
- |
|
6 |
|
26,051 |
|
6 |
|
- |
| ||||||
Variable rate demand notes |
|
13,923 |
|
- |
|
- |
|
13,923 |
|
- |
|
- |
| ||||||
Long-term: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Municipal securities |
|
2,403 |
|
- |
|
9 |
|
2,394 |
|
9 |
|
- |
| ||||||
Total |
|
$ |
223,144 |
|
$ |
- |
|
$ |
196 |
|
$ |
222,948 |
|
$ |
196 |
|
$ |
- |
|
During the three- and nine-months ended September 30, 2017 and 2016, realized gains or losses recognized on the sale of investments were not significant.
The Companys investments at September 30, 2017 and December 31, 2016 in commercial paper, certificates of deposit, municipal securities, U.S. Treasuries, U.S. government agency securities and/or variable rate demand notes (VRDNs) carried investment grade credit ratings. VRDNs are floating rate municipal bonds with embedded put options that allow the bondholder to sell the security at par plus accrued interest. All of the put options are secured by a pledged liquidity source. While they are classified as marketable investment securities, the put option allows the VRDNs to be liquidated at par on a same day, or more generally, on a seven-day settlement basis.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Tabular Dollars in Thousands, Except Per Share Amounts) (Unaudited)
The following table summarizes the underlying contractual maturities of the Companys investments at:
|
|
September 30, 2017 |
|
December 31, 2016 |
| ||||||||
|
|
|
|
|
| ||||||||
|
|
Amortized Cost |
|
Fair Value |
|
Amortized Cost |
|
Fair Value |
| ||||
Less than 1 year: |
|
|
|
|
|
|
|
|
| ||||
Commercial paper |
|
$ |
66,344 |
|
$ |
66,344 |
|
$ |
40,382 |
|
$ |
40,382 |
|
Certificates of deposit |
|
50,677 |
|
50,677 |
|
- |
|
- |
| ||||
Municipal securities |
|
402,062 |
|
401,977 |
|
140,379 |
|
140,198 |
| ||||
U. S. Treasuries |
|
11,982 |
|
11,981 |
|
- |
|
- |
| ||||
U.S. government agency securities |
|
53,342 |
|
53,315 |
|
26,057 |
|
26,051 |
| ||||
Due 1 -10 years: |
|
|
|
|
|
|
|
|
| ||||
Municipal securities |
|
2,010 |
|
2,007 |
|
2,403 |
|
2,394 |
| ||||
U.S. government agency securities |
|
5,001 |
|
4,996 |
|
- |
|
- |
| ||||
Variable rate demand notes |
|
6,664 |
|
6,664 |
|
3,917 |
|
3,917 |
| ||||
Due 11 - 20 years: |
|
|
|
|
|
|
|
|
| ||||
Variable rate demand notes |
|
26,016 |
|
26,016 |
|
6,003 |
|
6,003 |
| ||||
Due 21 - 30 years: |
|
|
|
|
|
|
|
|
| ||||
Variable rate demand notes |
|
13,374 |
|
13,374 |
|
4,003 |
|
4,003 |
| ||||
Total |
|
$ |
637,472 |
|
$ |
637,351 |
|
$ |
223,144 |
|
$ |
222,948 |
|
4. FAIR VALUE OF CERTAIN FINANCIAL ASSETS AND LIABILITIES
Accounting Standards Codification (ASC) 820 provides a framework for measuring fair value and requires disclosures regarding fair value measurements. ASC 820 defines fair value as the price that would be received on the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs, where available. The three levels of inputs required by the standard that the Company uses to measure fair value are summarized below.
· Level 1: Quoted prices in active markets for identical assets or liabilities.
· Level 2: Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the related assets or liabilities.
· Level 3: Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
ASC 820 requires the use of observable market inputs (quoted market prices) when measuring fair value and requires a Level 1 quoted price to be used to measure fair value whenever possible.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Tabular Dollars in Thousands, Except Per Share Amounts) (Unaudited)
The following tables present the fair value of the Companys financial assets and liabilities that are recorded at fair value on a recurring basis, segregated among the appropriate levels within the fair value hierarchy at:
September 30, 2017 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
| ||||
Cash |
|
$ |
330,758 |
|
$ |
- |
|
$ |
- |
|
$ |
330,758 |
|
Money market funds |
|
69,273 |
|
- |
|
- |
|
69,273 |
| ||||
Certificates of deposit |
|
- |
|
56,698 |
|
- |
|
56,698 |
| ||||
Commercial paper |
|
- |
|
81,708 |
|
- |
|
81,708 |
| ||||
Variable rate demand notes |
|
- |
|
46,054 |
|
- |
|
46,054 |
| ||||
Municipal securities |
|
- |
|
423,159 |
|
- |
|
423,159 |
| ||||
U.S. government agency securities |
|
- |
|
83,279 |
|
- |
|
83,279 |
| ||||
U.S. Treasuries |
|
- |
|
11,981 |
|
- |
|
11,981 |
| ||||
Foreign currency derivatives |
|
- |
|
(339 |
) |
- |
|
(339 |
) | ||||
Total |
|
$ |
400,031 |
|
$ |
702,540 |
|
$ |
- |
|
$ |
1,102,571 |
|
|
|
|
|
|
|
|
|
|
| ||||
Amounts included in: |
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents |
|
$ |
400,031 |
|
$ |
65,528 |
|
$ |
- |
|
$ |
465,559 |
|
Short-term investments |
|
- |
|
630,348 |
|
- |
|
630,348 |
| ||||
Accounts receivable, net |
|
- |
|
174 |
|
- |
|
174 |
| ||||
Investments |
|
- |
|
7,003 |
|
- |
|
7,003 |
| ||||
Accrued liabilities |
|
- |
|
(513 |
) |
- |
|
(513 |
) | ||||
Total |
|
$ |
400,031 |
|
$ |
702,540 |
|
$ |
- |
|
$ |
1,102,571 |
|
|
|
|
|
|
|
|
|
|
| ||||
December 31, 2016 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
| ||||
Cash |
|
$ |
278,972 |
|
$ |
- |
|
$ |
- |
|
$ |
278,972 |
|
Money market funds |
|
76,112 |
|
- |
|
- |
|
76,112 |
| ||||
Commercial paper |
|
- |
|
47,855 |
|
- |
|
47,855 |
| ||||
Variable rate demand notes |
|
- |
|
13,923 |
|
- |
|
13,923 |
| ||||
Municipal securities |
|
- |
|
157,617 |
|
- |
|
157,617 |
| ||||
U.S. government agency securities |
|
- |
|
26,051 |
|
- |
|
26,051 |
| ||||
Foreign currency derivatives |
|
- |
|
(528 |
) |
- |
|
(528 |
) | ||||
Total |
|
$ |
355,084 |
|
$ |
244,918 |
|
$ |
- |
|
$ |
600,002 |
|
|
|
|
|
|
|
|
|
|
| ||||
Amounts included in: |
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents |
|
$ |
355,084 |
|
$ |
22,498 |
|
$ |
- |
|
$ |
377,582 |
|
Short-term investments |
|
- |
|
220,554 |
|
- |
|
220,554 |
| ||||
Accounts receivable, net |
|
- |
|
236 |
|
- |
|
236 |
| ||||
Investments |
|
- |
|
2,394 |
|
- |
|
2,394 |
| ||||
Accrued liabilities |
|
- |
|
(764 |
) |
- |
|
(764 |
) | ||||
Total |
|
$ |
355,084 |
|
$ |
244,918 |
|
$ |
- |
|
$ |
600,002 |
|
All of the Companys short-term investments are classified within Level 1 or Level 2 of the fair value hierarchy. The Companys valuation of its Level 1 investments, which include money market funds, is based on quoted market prices in active markets for identical securities. The Companys valuation of its Level 2 investments, which include municipal securities, commercial paper, certificates of deposit, VRDNs, U.S. Treasuries and U.S. government agency securities, is based on other observable inputs, specifically a market approach which utilizes valuation models, pricing systems, mathematical tools and other relevant information for the same or similar securities. The Companys valuation of its Level 2 foreign currency exchange contracts is based on quoted market prices of the same or similar instruments, adjusted for counterparty risk. There were no transfers between Level 1 and Level 2 measurements during the nine-months ended September 30, 2017 or the year ended December 31, 2016, and there were no changes in the Companys valuation techniques.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Tabular Dollars in Thousands, Except Per Share Amounts) (Unaudited)
5. DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES
The Company is exposed to foreign currency exchange rate risks related primarily to its foreign business operations. During the nine-months ended September 30, 2017 and the year ended December 31, 2016, the Company entered into forward currency exchange contracts with financial institutions to create an economic hedge to specifically manage a portion of the foreign exchange risk exposure associated with certain consolidated subsidiaries non-functional currency denominated assets and liabilities. All foreign currency exchange contracts of the Company that were outstanding as of September 30, 2017 have terms of one month or less. The Company does not enter into forward currency exchange contracts for speculation or trading purposes.
The Company has not designated its foreign currency exchange contracts as hedge transactions under ASC 815. Therefore, gains and losses on the Companys foreign currency exchange contracts are recognized in interest and other income (expense), net, in the condensed consolidated statements of income, and are largely offset by the changes in the fair value of the underlying economically hedged item.
The notional amount and fair value of all outstanding foreign currency derivative instruments in the condensed consolidated balance sheets consist of the following at:
September 30, 2017 |
| ||||||||
Derivatives not designated as |
|
Notional |
|
Fair |
|
Balance Sheet Location |
| ||
|
|
|
|
|
|
|
| ||
Assets: |
|
|
|
|
|
|
| ||
Foreign currency exchange contracts: |
|
|
|
|
|
|
| ||
Receive USD/pay GBP |
|
$ |
31,067 |
|
$ |
74 |
|
Accounts receivable, net |
|
Receive USD/pay ZAR |
|
20,121 |
|
27 |
|
Accounts receivable, net |
| ||
Receive USD/pay MXN |
|
12,673 |
|
52 |
|
Accounts receivable, net |
| ||
Receive USD/pay NZD |
|
1,665 |
|
5 |
|
Accounts receivable, net |
| ||
Receive USD/pay SEK |
|
1,405 |
|
4 |
|
Accounts receivable, net |
| ||
Receive USD/pay CLP |
|
4,316 |
|
12 |
|
Accounts receivable, net |
| ||
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
| ||
Liabilities: |
|
|
|
|
|
|
| ||
Foreign currency exchange contracts: |
|
|
|
|
|
|
| ||
Receive USD/pay EUR |
|
$ |
112,406 |
|
$ |
(434) |
|
Accrued liabilities |
|
Receive USD/pay AUD |
|
21,644 |
|
(1) |
|
Accrued liabilities |
| ||
Receive CAD/pay USD |
|
11,269 |
|
(38) |
|
Accrued liabilities |
| ||
Receive SGD/pay USD |
|
3,770 |
|
(8) |
|
Accrued liabilities |
| ||
Receive USD/pay TRY |
|
5,394 |
|
(7) |
|
Accrued liabilities |
| ||
Receive USD/pay BRL |
|
3,722 |
|
(19) |
|
Accrued liabilities |
| ||
Receive USD/pay COP |
|
2,327 |
|
(6) |
|
Accrued liabilities |
|
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Tabular Dollars in Thousands, Except Per Share Amounts) (Unaudited)
December 31, 2016 |
| ||||||||
Derivatives not designated as |
|
Notional |
|
Fair |
|
Balance Sheet Location |
| ||
|
|
|
|
|
|
|
| ||
Assets: |
|
|
|
|
|
|
| ||
Foreign currency exchange contracts: |
|
|
|
|
|
|
| ||
Receive CAD/pay USD |
|
$ |
22,314 |
|
$ |
173 |
|
Accounts receivable, net |
|
Receive SGD/pay USD |
|
7,915 |
|
24 |
|
Accounts receivable, net |
| ||
Receive NOK/pay USD |
|
2,138 |
|
28 |
|
Accounts receivable, net |
| ||
Receive USD/pay CLP |
|
4,094 |
|
9 |
|
Accounts receivable, net |
| ||
Receive USD/pay COP |
|
2,330 |
|
2 |
|
Accounts receivable, net |
| ||
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
| ||
Liabilities: |
|
|
|
|
|
|
| ||
Foreign currency exchange contracts: |
|
|
|
|
|
|
| ||
Receive USD/pay GBP |
|
$ |
7,718 |
|
$ |
(57) |
|
Accrued liabilities |
|
Receive USD/pay EUR |
|
29,621 |
|
(325) |
|
Accrued liabilities |
| ||
Receive USD/pay AUD |
|
15,135 |
|
(74) |
|
Accrued liabilities |
| ||
Receive USD/pay ZAR |
|
20,405 |
|
(296) |
|
Accrued liabilities |
| ||
Receive USD/pay MXN |
|
25,864 |
|
(4) |
|
Accrued liabilities |
| ||
Receive USD/pay BRL |
|
3,138 |
|
(3) |
|
Accrued liabilities |
| ||
Receive USD/pay NZD |
|
2,076 |
|
(5) |
|
Accrued liabilities |
|
The net (losses) gains on derivative instruments in the condensed consolidated statements of income were as follows:
|
|
|
|
Amount of (loss) gain | ||||
|
|
|
|
Three-months ended | ||||
Derivatives not designated as |
|
Location of (loss) gain |
|
September 30, |
|
September 30, | ||
|
|
|
|
|
|
| ||
Foreign currency exchange contracts |
|
Interest and other income (expense), net |
|
$ |
(2,172) |
|
$ |
(882) |
|
|
|
|
Amount of (loss) gain | ||||
|
|
|
|
Nine-months ended | ||||
Derivatives not designated as |
|
Location of (loss) gain |
|
September 30, |
|
September 30, | ||
|
|
|
|
|
|
| ||
Foreign currency exchange contracts |
|
Interest and other income (expense), net |
|
$ |
(11,639) |
|
$ |
(424) |
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Tabular Dollars in Thousands, Except Per Share Amounts) (Unaudited)
6. INVENTORIES
Inventories consist of the following at:
|
|
September 30, |
|
December 31, |
| ||
Raw materials |
|
$ |
83,190 |
|
$ |
58,658 |
|
Finished goods |
|
130,151 |
|
103,313 |
| ||
|
|
$ |
213,341 |
|
$ |
161,971 |
|
7. PROPERTY AND EQUIPMENT, NET
Property and equipment consist of the following at:
|
|
September 30, |
|
December 31, |
| ||
Land |
|
$ |
47,373 |
|
$ |
46,596 |
|
Leasehold improvements |
|
4,121 |
|
2,687 |
| ||
Furniture and fixtures |
|
4,490 |
|
3,635 |
| ||
Office and computer equipment |
|
13,702 |
|
11,701 |
| ||
Computer software |
|
3,238 |
|
3,274 |
| ||
Equipment |
|
143,435 |
|
114,230 |
| ||
Buildings |
|
104,720 |
|
69,547 |
| ||
Vehicles |
|
36,876 |
|
31,582 |
| ||
|
|
357,955 |
|
283,252 |
| ||
Less: accumulated depreciation and amortization |
|
(132,534) |
|
(109,909) |
| ||
|
|
$ |
225,421 |
|
$ |
173,343 |
|
Total depreciation and amortization expense recorded was $9.4 million and $7.5 million for the three-months ended September 30, 2017 and 2016, respectively. Total depreciation and amortization expense recorded was $26.2 million and $22.2 million for the nine-months ended September 30, 2017 and 2016, respectively.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Tabular Dollars in Thousands, Except Per Share Amounts) (Unaudited)
8. GOODWILL AND OTHER INTANGIBLE ASSETS
The following is a roll-forward of goodwill for the nine-months ended September 30, 2017 by reportable segment:
|
|
Monster |
|
Strategic |
|
Other |
|
Total |
| ||||
Balance at December 31, 2016 |
|
$ |
693,644 |
|
$ |
637,999 |
|
$ |
- |
|
$ |
1,331,643 |
|
Acquisitions |
|
- |
|
- |
|
- |
|
- |
| ||||
Balance at September 30, 2017 |
|
$ |
693,644 |
|
$ |
637,999 |
|
$ |
- |
|
$ |
1,331,643 |
|
Intangible assets consist of the following at:
|
|
September 30, |
|
December 31, |
| ||
Amortizing intangibles |
|
$ |
71,396 |
|
$ |
71,290 |
|
Accumulated amortization |
|
(23,421) |
|
(14,535) |
| ||
|
|
47,975 |
|
56,755 |
| ||
Non-amortizing intangibles |
|
985,506 |
|
975,880 |
| ||
|
|
$ |
1,033,481 |
|
$ |
1,032,635 |
|
Amortizing intangibles primarily consist of customer relationships. All amortizing intangibles have been assigned an estimated finite useful life and such intangibles are amortized on a straight-line basis over the number of years that approximate their respective useful lives, generally five to seven years. Total amortization expense recorded was $3.0 million for both the three-months ended September 30, 2017 and 2016. Total amortization expense recorded was $8.9 million and $7.7 million for the nine-months ended September 30, 2017 and 2016, respectively.
9. DISTRIBUTION AGREEMENTS
In accordance with ASC No. 420 Exit or Disposal Cost Obligations, the Company expenses distributor termination costs in the period in which the written notification of termination occurs. The Company incurred termination costs of $15.9 million and $4.7 million for the three-months ended September 30, 2017 and 2016, respectively. The Company incurred termination costs of $35.9 million and $33.4 million for the nine-months ended September 30, 2017 and 2016, respectively. Such termination costs have been expensed in full and are included in operating expenses for the three- and nine-months ended September 30, 2017 and 2016.
In the normal course of business, amounts received pursuant to new and/or amended distribution agreements entered into with certain distributors, relating to the costs associated with terminating agreements with the Companys prior distributors, are accounted for as deferred revenue and are recognized as revenue ratably over the anticipated life of the respective distribution agreement, generally 20 years. Revenue recognized was $11.4 million and $8.4 million for the three-months ended September 30, 2017 and 2016, respectively. Revenue recognized was $31.6 million and $28.6 million for the nine-months ended September 30, 2017 and 2016, respectively.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Tabular Dollars in Thousands, Except Per Share Amounts) (Unaudited)
10. COMMITMENTS AND CONTINGENCIES
The Company had purchase commitments aggregating approximately $28.1 million at September 30, 2017, which represented commitments made by the Company and its subsidiaries to various suppliers of raw materials for the production of its products. These obligations vary in terms, but are generally satisfied within one year.
The Company had contractual obligations aggregating approximately $126.0 million at September 30, 2017, which related primarily to sponsorships and other marketing activities.
The Company had operating lease commitments aggregating approximately $17.4 million at September 30, 2017, which related primarily to warehouse and office space.
In September 2016, the Company completed its acquisition of approximately 49 acres of land, located in Rialto, CA, for a purchase price of approximately $39.1 million. The Company is constructing an approximately 1,000,000 square-foot building (the Rialto Warehouse), which it anticipates will be LEED certified, to replace its current leased warehouse and distribution facilities located in Corona, CA. The Company entered into an approximately $38.1 million guaranteed maximum price construction contract for the construction of the building, of which $6.2 million remained outstanding as of September 30, 2017. During the three-months ended September 30, 2017, the Company commenced its transition to the Rialto Warehouse and estimates that it will be fully operational by December 31, 2017.
In December 2016, the Company entered into a credit facility with HSBC Bank (China) Company Limited, Shanghai Branch consisting of a working capital line of credit under which the Company may borrow up to $4.0 million of non-collateralized debt. In February 2017, the working capital line limit was increased from $4.0 million to $9.0 million. Interest on borrowings under the line of credit is based on the Peoples Bank of China benchmark lending rates multiplied by 1.05. As of September 30, 2017, the Company had $1.1 million outstanding on this line of credit, including interest, which is included in accounts payable in the condensed consolidated balance sheet.
Legal Proceedings
Litigation The Company has been named a defendant in numerous personal injury lawsuits, claiming that the death or other serious injury of the plaintiffs was caused by consumption of Monster Energy® brand energy drinks. The plaintiffs in these lawsuits allege strict product liability, negligence, fraudulent concealment, breach of implied warranties and wrongful death. The Company believes that each complaint is without merit and plans a vigorous defense. The Company also believes that any damages, if awarded, would not have a material adverse effect on the Companys financial position or results of operations.
State Attorney General Inquiry In July 2012, the Company received a subpoena from the Attorney General for the State of New York in connection with its investigation concerning the Companys advertising, marketing, promotion, ingredients, usage and sale of its Monster Energy® brand energy drinks. Production of documents pursuant to that subpoena was completed in approximately May 2014.
On August 6, 2014, the Attorney General for the State of New York issued a second subpoena seeking additional documents and the deposition of a Company employee. On September 8, 2014, the Company moved to quash the second subpoena in the Supreme Court, New York County. The motion was fully briefed and was argued on March 17, 2015. On January 13, 2017, the Court issued an opinion in which it agreed with certain Company arguments regarding the scope of the subpoena and the Attorney Generals investigation, but denied the motion to quash and granted the Attorney Generals cross-motion to compel compliance. It is unknown what, if any, action the state Attorney General may take against the Company, the relief which may be sought in the event of any such proceeding or whether such proceeding could have a material adverse effect on the Companys business, financial condition or results of operations.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Tabular Dollars in Thousands, Except Per Share Amounts) (Unaudited)
Furthermore, from time to time in the normal course of business, the Company is named in other litigation, including consumer class actions, intellectual property litigation and claims from prior distributors. Although it is not possible to predict the ultimate outcome of such litigation, based on the facts known to the Company, management believes that such litigation in the aggregate will likely not have a material adverse effect on the Companys financial position or results of operations.
The Company evaluates, on a quarterly basis, developments in legal proceedings and other matters that could cause an increase or decrease in the amount of the liability that is accrued, if any, or in the amount of any related insurance reimbursements recorded. As of September 30, 2017, the Companys condensed consolidated balance sheet includes accrued loss contingencies of approximately $4.7 million.
11. ACCUMULATED OTHER COMPREHENSIVE LOSS
Changes in accumulated other comprehensive loss by component, after tax, for the nine-months ended September 30, 2017 are as follows:
|
|
Currency |
|
Unrealized |
|
Total |
| |||
Balance at December 31, 2016 |
|
$ |
23,056 |
|
$ |
193 |
|
$ |
23,249 |
|
Other comprehensive loss (gain) before reclassifications |
|
- |
|
- |
|
- |
| |||
Amounts reclassified from accumulated other comprehensive loss (gain) |
|
- |
|
- |
|
- |
| |||
Net current-period other comprehensive loss (gain) |
|
(7,641) |
|
(75) |
|
(7,716) |
| |||
Balance at September 30, 2017 |
|
$ |
15,415 |
|
$ |
118 |
|
$ |
15,533 |
|
12. TREASURY STOCK
On February 28, 2017, the Companys Board of Directors authorized a new share repurchase program for the purchase of up to $500.0 million of the Companys outstanding common stock (the February 2017 Repurchase Plan). During the three-months ended September 30, 2017, the Company purchased 4.5 million shares of common stock at an average purchase price of $54.91 per share, for a total amount of $248.8 million (excluding broker commissions), under the February 2017 Repurchase Plan.
During the three-months ended September 30, 2017, 892 shares of common stock were purchased from employees in lieu of cash payments for options exercised or withholding taxes due, for a total amount of $0.05 million. While such purchases are considered common stock repurchases, they are not counted as purchases against the Companys authorized share repurchase programs. Such shares are included in common stock in treasury in the accompanying condensed consolidated balance sheet at September 30, 2017.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Tabular Dollars in Thousands, Except Per Share Amounts) (Unaudited)
13. STOCK-BASED COMPENSATION
The Company has two stock-based compensation plans under which shares were available for grant at September 30, 2017: the Monster Beverage Corporation 2011 Omnibus Incentive Plan (the 2011 Omnibus Incentive Plan) and the Monster Beverage Corporation Stock 2017 Compensation Plan for Non-Employee Directors (the 2017 Directors Plan).
The Company recorded $13.3 million and $12.1 million of compensation expense relating to outstanding options, restricted stock awards, stock appreciation rights and restricted stock units during the three-months ended September 30, 2017 and 2016, respectively. The Company recorded $39.3 million and $33.7 million of compensation expense relating to outstanding options, restricted stock awards, stock appreciation rights and restricted stock units during the nine-months ended September 30, 2017 and 2016, respectively.
The excess tax benefit for tax deductions from non-qualified stock option exercises, disqualifying dispositions of incentive stock options, vesting of restricted stock units and restricted stock awards for the three-months ended September 30, 2017 and 2016 was $2.5 million and $3.5 million, respectively. The excess tax benefit for tax deductions from non-qualified stock option exercises, disqualifying dispositions of incentive stock options, vesting of restricted stock units and restricted stock awards for the nine-months ended September 30, 2017 and 2016 was $13.8 million and $7.1 million, respectively.
In 2016, the Company adopted the Monster Beverage Corporation Deferred Compensation Plan (the Deferred Compensation Plan) (a sub plan to the 2011 Omnibus Incentive Plan). Deferrals under the Deferred Compensation Plan are unfunded and unsecured. As of September 30, 2017, deferrals under the Deferred Compensation Plan are solely comprised of cash compensation and equity compensation coming due after September 30, 2018 and are not material in the aggregate.
During the quarter ending June 30, 2017, the Company adopted the Monster Beverage Corporation Deferred Compensation Plan for Non-Employee Directors (the Non-Employee Director Deferral Plan) (a sub-plan to the 2017 Directors Plan), pursuant to which non-employee directors may elect to defer cash and/or equity based compensation and to receive the deferred compensation, either at a pre-determined time in the future or upon departure from the Companys Board of Directors, as provided for under the Non-Employee Director Deferral Plan. Deferrals under the Non-Employee Director Deferral Plan are unfunded and unsecured. As of September 30, 2017, there were no deferrals under the Non-Employee Director Deferral Plan.
Stock Options
Under the Companys stock-based compensation plans, all stock options granted as of September 30, 2017 were granted at prices based on the fair value of the Companys common stock on the date of grant. The Company records compensation expense for employee stock options based on the estimated fair value of the options on the date of grant using the Black-Scholes-Merton option pricing formula with the assumptions included in the table below. The Company records compensation expense for non-employee stock options based on the estimated fair value of the options as of the earlier of (1) the date at which a commitment for performance by the non-employee to earn the stock option is reached or (2) the date at which the non-employees performance is complete, using the Black-Scholes-Merton option pricing formula with the assumptions included in the table below. The Company uses historical data to determine the exercise behavior, volatility and forfeiture rate of the options.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Tabular Dollars in Thousands, Except Per Share Amounts) (Unaudited)
The following weighted-average assumptions were used to estimate the fair value of options granted during:
|
|
Three-Months Ended September 30, |
|
Nine-Months Ended September 30, |
| ||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
|
Dividend yield |
|
0.0% |
|
0.0% |
|
0.0% |
|
0.0% |
|
Expected volatility |
|
35.3% |
|
36.3% |
|
36.6% |
|
36.1% |
|
Risk-free interest rate |
|
1.7% |
|
1.1% |
|
2.1% |
|
1.4% |
|
Expected term |
|
5.9 years |
|
6.4 years |
|
6.1 years |
|
6.3 years |
|
Expected Volatility: The Company uses historical volatility as it provides a reasonable estimate of the expected volatility. Historical volatility is based on the most recent volatility of the stock price over a period of time equivalent to the expected term of the option.
Risk-Free Interest Rate: The risk-free interest rate is based on the U.S. Treasury zero coupon yield curve in effect at the time of grant for the expected term of the option.
Expected Term: The Companys expected term represents the weighted-average period that the Companys stock options are expected to be outstanding. The expected term is based on expected time to post-vesting exercise of options by employees. The Company uses historical exercise patterns of previously granted options to derive employee behavioral patterns used to forecast expected exercise patterns.
The following table summarizes the Companys activities with respect to its stock option plans as follows:
Options |
|
Number of |
|
Weighted- |
|
Weighted- |
|
Aggregate |
| ||
Outstanding at January 1, 2017 |
|
22,643 |
|
$ |
23.55 |
|
5.8 |
|
$ |
474,739 |
|
Granted 01/01/17 - 03/31/17 |
|
1,319 |
|
$ |
45.94 |
|
|
|
|
| |
Granted 04/01/17 - 06/30/17 |
|
26 |
|
$ |
49.71 |
|
|
|
|
| |
Granted 07/01/17 - 09/30/17 |
|
12 |
|
$ |
56.08 |
|
|
|
|
| |
Exercised |
|
(1,643) |
|
$ |
16.30 |
|
|
|
|
| |
Cancelled or forfeited |
|
(391) |
|
$ |
39.32 |
|
|
|
|
| |
Outstanding at September 30, 2017 |
|
21,966 |
|
$ |
25.20 |
|
5.4 |
|
$ |
659,989 |
|
Vested and expected to vest in the |
|
|
|
|
|
|
|
|
| ||
future at September 30, 2017 |
|
20,870 |
|
$ |
24.26 |
|
5.2 |
|
$ |
646,739 |
|
Exercisable at September 30, 2017 |
|
13,030 |
|
$ |
14.29 |
|
3.4 |
|
$ |
533,683 |
|
The weighted-average grant-date fair value of options granted during the three-months ended September 30, 2017 and 2016 was $20.61 per share and $19.74 per share, respectively. The weighted-average grant-date fair value of options granted during the nine-months ended September 30, 2017 and 2016 was $18.04 per share and $16.94 per share, respectively. The total intrinsic value of options exercised during the three-months ended September 30, 2017 and 2016 was $12.5 million and $9.1 million, respectively. The total intrinsic value of options exercised during the nine-months ended September 30, 2017 and 2016 was $53.4 million and $30.6 million, respectively.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Tabular Dollars in Thousands, Except Per Share Amounts) (Unaudited)
Cash received from option exercises under all plans for the three-months ended September 30, 2017 and 2016 was approximately $7.7 million and $2.4 million, respectively. Cash received from option exercises under all plans for the nine-months ended September 30, 2017 and 2016 was approximately $26.8 million and $10.6 million, respectively.
At September 30, 2017, there was $91.8 million of total unrecognized compensation expense related to non-vested options granted to employees under the Companys share-based payment plans. That cost is expected to be recognized over a weighted-average period of 2.8 years.
Restricted Stock Awards and Restricted Stock Units
The cost of stock-based compensation for restricted stock awards and restricted stock units is measured based on the closing fair market value of the Companys common stock at the date of grant. In the event that the Company has the option and intent to settle a restricted stock unit in cash, the award is classified as a liability and revalued at each balance sheet date.
The following table summarizes the Companys activities with respect to non-vested restricted stock awards and non-vested restricted stock units as follows:
|
|
Number of |
|
Weighted |
| |
Non-vested at January 1, 2017 |
|
556 |
|
$ |
39.95 |
|
Granted 01/01/17- 03/31/17 |
|
252 |
|
$ |
46.27 |
|
Granted 04/01/17- 06/30/17 |
|
23 |
|
$ |
50.86 |
|
Granted 07/01/17- 09/30/17 |
|
- |
|
$ |
- |
|
Vested |
|
(289) |
|
$ |
37.64 |
|
Forfeited/cancelled |
|
(2) |
|
$ |
20.69 |
|
Non-vested at September 30, 2017 |
|
540 |
|
$ |
44.67 |
|
No restricted stock units or restricted stock awards were granted during the three-months ended September 30, 2017 and September 30, 2016. The weighted-average grant-date fair value of restricted stock units and restricted stock awards granted during the nine-months ended September 30, 2017 and 2016 was $46.65 per share and $44.71 per share, respectively. As of September 30, 2017, 0.5 million of restricted stock units and restricted stock awards are expected to vest over their respective terms.
At September 30, 2017, total unrecognized compensation expense relating to non-vested restricted stock awards and non-vested restricted stock units was $17.3 million, which is expected to be recognized over a weighted-average period of 1.7 years.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Tabular Dollars in Thousands, Except Per Share Amounts) (Unaudited)
14. INCOME TAXES
The following is a roll-forward of the Companys total gross unrecognized tax benefits, not including interest and penalties, for the nine-months ended September 30, 2017:
|
|
Gross Unrecognized Tax |
| |
Balance at December 31, 2016 |
|
$ |
9 |
|
Additions for tax positions related to the current year |
|
- |
| |
Additions for tax positions related to the prior year |
|
6,540 |
| |
Decreases related to settlement with taxing authority |
|
(9) |
| |
Balance at September 30, 2017 |
|
$ |
6,540 |
|
The Company recognizes accrued interest and penalties related to unrecognized tax benefits in the provision for income taxes in the Companys condensed consolidated financial statements. As of September 30, 2017, the Company had approximately $1.2 million in accrued interest and penalties related to unrecognized tax benefits. If the Company were to prevail on all uncertain tax positions, the resultant impact on the Companys effective tax rate would not be significant. It is expected that any change in the amount of unrecognized tax benefits within the next 12 months will not be significant.
The Company is subject to U.S. federal income tax as well as to income tax in multiple state and foreign jurisdictions.
On August 7, 2015, the Internal Revenue Service (the IRS) began its examination of the Companys U.S. federal income tax returns for the years ended December 31, 2012 and 2013. On October 18, 2016, the IRS began its examination of the Companys U.S. federal income tax return for the year ended December 31, 2014. On March 27, 2017, the IRS began its examination of the Companys U.S. federal income tax return for the year ended December 31, 2015.
The Company is in various stages of examination with certain states and certain foreign jurisdictions. The Companys 2012 through 2016 U.S. federal income tax returns are subject to examination by the IRS. The Companys state income tax returns are subject to examination for the 2012 through 2016 tax years.
15. EARNINGS PER SHARE
A reconciliation of the weighted-average shares used in the basic and diluted earnings per common share computations is presented below (in thousands):
|
|
Three-Months Ended |
|
Nine-Months Ended |
| ||||
|
|
September 30, |
|
September 30, |
| ||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
|
Weighted-average shares outstanding: |
|
|
|
|
|
|
|
|
|
Basic |
|
567,878 |
|
571,137 |
|
567,550 |
|
594,219 |
|
Dilutive |
|
10,490 |
|
12,156 |
|
10,414 |
|
12,060 |
|
Diluted |
|
578,368 |
|
583,293 |
|
577,964 |
|
606,279 |
|
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Tabular Dollars in Thousands, Except Per Share Amounts) (Unaudited)
For the three-months ended September 30, 2017 and 2016, options and awards outstanding totaling 5.9 million shares and 1.9 million shares, respectively, were excluded from the calculations as their effect would have been antidilutive. For the nine-months ended September 30, 2017 and 2016, options and awards outstanding totaling 8.4 million shares and 1.7 million shares, respectively, were excluded from the calculations as their effect would have been antidilutive.
16. SEGMENT INFORMATION
The Company has three operating and reportable segments, (i) Monster Energy® Drinks segment (Monster Energy® Drinks), which is comprised of the Companys Monster Energy® drinks, Monster HydroTM energy drinks and Mutant® Super Soda drinks, (ii) Strategic Brands segment (Strategic Brands), which is comprised of the various energy drink brands acquired from The Coca-Cola Company (TCCC) in 2015 and (iii) Other segment (Other), which is comprised of certain products sold by American Fruits & Flavors LLC, a wholly-owned subsidiary of the Company, to independent third-party customers.
The Companys Monster Energy® Drinks segment generates net operating revenues by selling ready-to-drink packaged drinks primarily to bottlers and full service beverage distributors. In some cases, the Company sells directly to retail grocery and specialty chains, wholesalers, club stores, mass merchandisers, convenience chains, food service customers and the military.
The Companys Strategic Brands segment primarily generates net operating revenues by selling concentrates and/or beverage bases to authorized bottling and canning operations. Such bottlers generally combine the concentrates and/or beverage bases with sweeteners, water and other ingredients to produce ready-to-drink packaged energy drinks. The ready-to-drink packaged energy drinks are then sold to other bottlers, full service distributors or retailers, including, retail grocery and specialty chains, wholesalers, club stores, mass merchandisers, convenience chains, food service customers, drug stores and the military. To a lesser extent, the Companys Strategic Brands segment generates net operating revenues by selling ready-to-drink packaged energy drinks to bottlers and full service beverage distributors.
Generally, the Monster Energy® Drinks segment generates higher per case net operating revenues, but lower per case gross profit margins than the Strategic Brands segment.
Corporate and unallocated amounts that do not relate to a reportable segment have been allocated to Corporate & Unallocated. No asset information, other than goodwill and other intangible assets, has been provided for in the Companys reportable segments as management does not measure or allocate such assets on a segment basis.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Tabular Dollars in Thousands, Except Per Share Amounts) (Unaudited)
The net revenues derived from the Companys reportable segments and other financial information related thereto for the three- and nine-months ended September 30, 2017 and 2016 are as follows:
|
|
Three-Months Ended |
|
Nine-Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
| ||||
Net sales: |
|
|
|
|
|
|
|
|
| ||||
Monster Energy® Drinks(1) |
|
$ |
827,690 |
|
$ |
710,130 |
|
$ |
2,311,521 |
|
$ |
2,075,511 |
|
Strategic Brands |
|
76,586 |
|
72,138 |
|
230,255 |
|
207,990 |
| ||||
Other |
|
5,200 |
|
5,686 |
|
16,914 |
|
12,127 |
| ||||
Corporate and unallocated |
|
- |
|
- |
|
- |
|
- |
| ||||
|
|
$ |
909,476 |
|
$ |
787,954 |
|
$ |
2,558,690 |
|
$ |
2,295,628 |
|
|
|
Three-Months Ended |
|
Nine-Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
| ||||
Operating Income: |
|
|
|
|
|
|
|
|
| ||||
Monster Energy® Drinks(1) (2) |
|
$ |
333,210 |
|
$ |
308,493 |
|
$ |
968,864 |
|
$ |
874,822 |
|
Strategic Brands |
|
42,663 |
|
40,075 |
|
137,945 |
|
127,169 |
| ||||
Other |
|
1,451 |
|
1,186 |
|
4,585 |
|
1,528 |
| ||||
Corporate and unallocated |
|
(59,952) |
|
(59,379) |
|
(179,719) |
|
(169,909) |
| ||||
|
|
$ |
317,372 |
|
$ |
290,375 |
|
$ |
931,675 |
|
$ |
833,610 |
|
|
|
Three-Months Ended |
|
Nine-Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
| ||||
Income before tax: |
|
|
|
|
|
|
|
|
| ||||
Monster Energy® Drinks(1) (2) |
|
$ |
333,065 |
|
$ |
308,612 |
|
$ |
968,716 |
|
$ |
875,024 |
|
Strategic Brands |
|
42,663 |
|
40,073 |
|
137,931 |
|
127,141 |
| ||||
Other |
|
1,451 |
|
1,186 |
|
4,585 |
|
1,528 |
| ||||
Corporate and unallocated |
|
(55,811) |
|
(60,533) |
|
(177,454) |
|
(170,734) |
| ||||
|
|
$ |
321,368 |
|
$ |
289,338 |
|
$ |
933,778 |
|
$ |
832,959 |
|
(1) Includes $11.4 million and $8.4 million for the three-months ended September 30, 2017 and 2016, respectively, related to the recognition of deferred revenue. Includes $31.6 million and $28.6 million for the nine-months ended September 30, 2017 and 2016, respectively, related to the recognition of deferred revenue.
(2) Includes $15.9 million and $4.7 million for the three-months ended September 30, 2017 and 2016, respectively, related to distributor termination costs. Includes $35.9 million and $33.4 million for the nine-months ended September 30, 2017 and 2016, respectively, related to distributor termination costs.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Tabular Dollars in Thousands, Except Per Share Amounts) (Unaudited)
|
|
Three-Months Ended |
|
Nine-Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
| ||||
Depreciation and amortization: |
|
|
|
|
|
|
|
|
| ||||
Monster Energy® Drinks |
|
$ |
7,546 |
|
$ |
5,974 |
|
$ |
20,959 |
|
$ |
17,651 |
|
Strategic Brands |
|
1,836 |
|
1,777 |
|
5,474 |
|
5,325 |
| ||||
Other |
|
1,152 |
|
1,151 |
|
3,458 |
|
2,305 |
| ||||
Corporate and unallocated |
|
1,795 |
|
1,522 |
|
5,213 |
|
4,593 |
| ||||
|
|
$ |
12,329 |
|
$ |
10,424 |
|
$ |
35,104 |
|
$ |
29,874 |
|
|
|
September 30, |
|
December 31, |
| ||
Goodwill and other intangible assets: |
|
|
|
|
| ||
Monster Energy® Drinks |
|
$ |
1,343,437 |
|
$ |
1,334,494 |
|
Strategic Brands |
|
997,054 |
|
1,001,749 |
| ||
Other |
|
24,633 |
|
28,035 |
| ||
Corporate and unallocated |
|
- |
|
- |
| ||
|
|
$ |
2,365,124 |
|
$ |
2,364,278 |
|
Corporate and unallocated expenses for the three-months ended September 30, 2017 include $37.9 million of payroll costs, of which $13.3 million was attributable to stock-based compensation expenses (see Note 13, Stock-Based Compensation), as well as $11.9 million attributable to professional service expenses, including accounting and legal costs, and $10.1 million of other operating expenses. Corporate and unallocated expenses for the three-months ended September 30, 2016 include $33.2 million of payroll costs, of which $12.1 million was attributable to stock-based compensation expenses (see Note 13, Stock-Based Compensation), as well as $16.9 million attributable to professional service expenses, including accounting and legal costs, and $9.3 million of other operating expenses.
Corporate and unallocated expenses for the nine-months ended September 30, 2017 include $114.0 million of payroll costs, of which $39.3 million was attributable to stock-based compensation expenses (see Note 13, Stock-Based Compensation), as well as $38.3 million attributable to professional service expenses, including accounting and legal costs, and $27.5 million of other operating expenses. Corporate and unallocated expenses for the nine-months ended September 30, 2016 include $92.7 million of payroll costs, of which $33.7 million was attributable to stock-based compensation expenses (see Note 13, Stock-Based Compensation), as well as $52.4 million attributable to professional service expenses, including accounting and legal costs, and $24.8 million of other operating expenses.
TCCC, through certain wholly-owned subsidiaries (the TCCC Subsidiaries), accounted for approximately 14% and 41% of the Companys net sales for the three-months ended September 30, 2017 and 2016, respectively. The TCCC Subsidiaries accounted for approximately 21% and 43% of the Companys net sales for the nine-months ended September 30, 2017 and 2016, respectively. As part of TCCCs North America Refranchising initiative (the North America Refranchising), the territories of certain TCCC Subsidiaries have been transitioned to certain independent/non wholly-owned TCCC bottlers/distributors. Accordingly, the Companys percentage of net sales classified as sales to the TCCC Subsidiaries decreased for three- and nine-months ended September 30, 2017. CCBCC Operations, LLC accounted for approximately 14% and 9% of the Companys net sales for the three-months ended September 30, 2017 and 2016, respectively. CCBCC Operations, LLC accounted for approximately 13% and 8% of the Companys net sales for the nine-months ended September 30, 2017 and 2016, respectively.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Tabular Dollars in Thousands, Except Per Share Amounts) (Unaudited)
Net sales to customers outside the United States amounted to $260.1 million and $190.8 million for the three-months ended September 30, 2017 and 2016, respectively. Net sales to customers outside the United States amounted to $698.9 million and $540.2 million for the nine-months ended September 30, 2017 and 2016, respectively.
17. RELATED PARTY TRANSACTIONS
TCCC controls approximately 18% of the voting interests of the Company. TCCC, through the TCCC Subsidiaries and through certain TCCC affiliated companies (the TCCC Affiliates) purchases and distributes certain of the Companys products both domestically and in certain international territories. The Company also pays TCCC a commission based on certain sales within the TCCC distribution network.
TCCC commissions, based on sales to the TCCC Affiliates for the three-months ended September 30, 2017 and 2016, were $12.7 million and $8.1 million, respectively. TCCC commissions, based on sales to the TCCC Affiliates for the nine-months ended September 30, 2017 and 2016, were $33.5 million and $19.0 million, respectively.
TCCC commissions, based on sales to the TCCC Subsidiaries, are accounted for as a reduction to revenue and are reported in net sales to the TCCC Subsidiaries.
Net sales to the TCCC Subsidiaries for the three-months ended September 30, 2017 and 2016 were $130.7 million and $321.9 million, respectively. Net sales to the TCCC Subsidiaries for the nine-months ended September 30, 2017 and 2016 were $540.4 million and $981.0 million, respectively. As part of the North America Refranchising, the territories of certain TCCC Subsidiaries have been transitioned to certain independent/non wholly-owned TCCC bottlers/distributors. Accordingly, the Companys net sales classified as sales to the TCCC Subsidiaries decreased for three- and nine-months ended September 30, 2017.
The Company also purchases concentrates from TCCC which are then sold to both the TCCC Affiliates and the TCCC Subsidiaries. Concentrate purchases from TCCC were $7.6 million and $6.2 million for the three-months ended September 30, 2017 and 2016, respectively. Concentrate purchases from TCCC were $20.2 million and $20.9 million for the nine-months ended September 30, 2017 and 2016, respectively.
Certain TCCC Subsidiaries also contract manufacture certain of the Companys Monster Energy® brand energy drinks as well as Mutant® Super Soda drinks. Contract manufacturing expenses were $3.6 million and $2.2 million for the three-months ended September 30, 2017 and 2016, respectively. Contract manufacturing expenses were $8.7 million and $6.0 million for the nine-months ended September 30, 2017 and 2016, respectively.
MONSTER BEVERAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Tabular Dollars in Thousands, Except Per Share Amounts) (Unaudited)
Accounts receivable, accounts payable and accrued promotional allowances related to the TCCC Subsidiaries are as follows at:
|
|
September |
|
December 31, |
| ||
|
|
|
|
|
| ||
Accounts receivable, net |
|
$ |
85,896 |
|
$ |
151,756 |
|
TCCC transaction receivable |
|
$ |
- |
|
$ |
125,000 |
|
Accounts payable |
|
$ |
(60,350) |
|
$ |
(41,210) |
|
Accrued promotional allowances |
|
$ |
(22,641) |
|
$ |
(27,056) |
|
Two directors and officers of the Company and their families are principal owners of a company that provides promotional materials to the Company. Expenses incurred with such company in connection with promotional materials purchased during each of the three-months ended September 30, 2017 and 2016 were $0.6 million. Expenses incurred with such company in connection with promotional materials purchased during the nine-months ended September 30, 2017 and 2016 were $2.0 million and $0.9 million, respectively.
ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Our Business
When this report uses the words the Company, we, us, and our, these words refer to Monster Beverage Corporation and its subsidiaries, unless the context otherwise requires. Based in Corona, California, Monster Beverage Corporation is a holding company and conducts no operating business except through its consolidated subsidiaries. The Companys subsidiaries primarily develop and market energy drinks as well as Mutant® Super Sodas.
Acquisitions and Divestitures
On April 1, 2016, we completed our acquisition of flavor supplier and long-time business partner American Fruits & Flavors (AFF), in an asset acquisition that brought our primary flavor supplier in-house, secured the intellectual property of our most important flavors in perpetuity and further enhanced our flavor development and global flavor footprint capabilities (the AFF Transaction). Pursuant to the terms of the AFF Transaction, we purchased AFF for $688.5 million in cash.
We accounted for the AFF Transaction in accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 805 Business Combinations. Inventory purchased under the AFF Transaction was recorded at fair value. Raw material cost savings from the AFF Transaction were approximately $27.7 million and $23.3 million in the three-months ended September 30, 2017 and 2016, respectively. Raw material cost savings from the AFF Transaction were approximately $79.7 million and $24.4 million in the nine-months ended September 30, 2017 and 2016, respectively. Raw material costs savings from the AFF Transaction were minimally realized in the six-months ended June 30, 2016 as the Companys inventory on hand prior to the AFF Transaction, as well as the inventory acquired in the AFF Transaction which was recorded at fair value, were not recognized through cost of goods sold until the end of the second quarter of 2016.
Distributor Terminations
In accordance with ASC No. 420 Exit or Disposal Cost Obligations, we expense distributor termination costs in the period in which the written notification of termination occurs. We incurred termination costs of $15.9 million and $4.7 million for the three-months ended September 30, 2017 and 2016, respectively, related to the distribution rights transferred to The Coca-Cola Companys (TCCC) distribution network. We incurred termination costs of $35.9 million and $33.4 million for the nine-months ended September 30, 2017 and 2016, respectively, related to the distribution rights transferred to TCCCs distribution network. Such termination costs have been expensed in full and are included in operating expenses for the three- and nine-months ended September 30, 2017 and 2016.
Overview
We develop, market, sell and distribute energy drink beverages, super sodas and/or concentrates for energy drink beverages, primarily under the following brand names:
· Monster Energy® |
· Nalu® |
· Monster Rehab® |
· NOS® |
· Monster Energy Extra Strength Nitrous Technology® |
· Full Throttle® |
· Java Monster® |
· Burn® |
· Muscle Monster® |
· Mother® |
· Mega Monster Energy® |
· Ultra® |
· Punch Monster® |
· Play® and Power Play® |
· Juice Monster® |
· Gladiator® |
· Übermonster® |
· Relentless® |
· BU® |
· Samurai® |
· Mutant® Super Soda |
· BPM® |
· Monster HydroTM |
· Monster Energy Ultra® |
· Espresso MonsterTM |
|
Our Monster Energy® brand energy drinks, which represented 90.5% and 89.8% of our net sales for the three-months ended September 30, 2017 and 2016, respectively, primarily include the following:
· Monster Energy® · Lo-Carb Monster Energy® · Monster Assault® · Juice Monster® Khaos® · Juice Monster® Ripper® · Juice Monster® Pipeline Punch® · Juice Monster® Mango Loco · Monster Energy® Import · Punch Monster® Ballers Blend® (formerly Dub Edition) · Punch Monster® Mad Dog (formerly Dub Edition) · Monster Rehab® Tea + Lemonade + Energy · Monster Rehab® Raspberry Tea + Energy (formerly Rojo) · Monster Rehab® Green Tea + Energy · Monster Rehab® Tea + Orangeade + Energy · Monster Rehab® Tea + Pink Lemonade + Energy · Monster Rehab® Peach Tea + Energy · Muscle Monster® Vanilla · Muscle Monster® Chocolate · Muscle Monster® Strawberry · Muscle Monster® Banana · Monster Energy Absolutely Zero® · Monster HydroTM Mean Green® · Monster HydroTM Manic MelonTM · Monster HydroTM Tropical ThunderTM |
· Java Monster® Kona Blend · Java Monster® Loca Moca® · Java Monster® Mean Bean® · Java Monster® Vanilla Light · Java Monster® Irish Blend® · Java Monster® Salted Caramel · Mega Monster Energy® · Monster Energy Extra Strength Nitrous Technology® Super Dry · Monster Energy Extra Strength Nitrous Technology® Anti-Gravity® · M3® Monster Energy® Super Concentrate · Monster Energy Zero Ultra® · Monster Energy Ultra Blue® · Monster Energy Ultra Red® · Monster Energy Ultra Black® · Monster Energy Ultra Sunrise® · Monster Energy Ultra Citron® · Monster Energy Ultra VioletTM · Monster Energy® Valentino Rossi · Übermonster® Energy BrewTM · Monster Energy® Lewis Hamilton 44 · Monster Energy® Gronk · Monster Energy® Fury |
We have three operating and reportable segments, (i) Monster Energy® Drinks segment (Monster Energy® Drinks), which is comprised of the Companys Monster Energy® drinks, Monster HydroTM energy drinks and Mutant® Super Soda drinks, (ii) Strategic Brands segment (Strategic Brands), which is comprised of the various energy drink brands acquired from TCCC in 2015 and (iii) Other segment (Other), which is comprised of certain products sold by AFF to independent third-party customers (the AFF Third-Party Products).
During the three-months ended September 30, 2017, we continued to expand our existing energy drink portfolio and further develop our distribution markets. During the three-months ended September 30, 2017, we introduced the following product:
· Monster Energy® Fury (September 2017)
Subsequent to September 30, 2017, we introduced Espresso MonsterTM espresso + energy and NOS Nitro Mango.
In the normal course of business we discontinue certain products and/or product lines. Those products or product lines discontinued in the three-months ended September 30, 2017, either individually or in aggregate, did not have a material adverse impact on our financial position, results of operations or liquidity.
Our net sales of $909.5 million for the three-months ended September 30, 2017 represented record sales for our third fiscal quarter. The vast majority of our net sales are derived from our Monster Energy® brand energy drinks. Net sales of our Monster Energy® brand energy drinks were $823.4 million for the three-months ended September 30, 2017. Net sales of our Strategic Brands were $76.6 million for the three-months ended September 30, 2017.
Our Monster Energy® Drinks segment represented 91.0% and 90.1% of our consolidated net sales for the three-months ended September 30, 2017 and 2016, respectively. Our Strategic Brands segment represented 8.4% and 9.2% of our consolidated net sales for the three-months ended September 30, 2017 and 2016, respectively. Our Other segment represented 0.6% and 0.7% of our consolidated net sales for the three-months ended September 30, 2017 and 2016, respectively.
Net changes in foreign currency exchange rates had an unfavorable impact on net sales in the Monster Energy® Drinks segment of approximately $0.4 million for the three-months ended September 30, 2017. Net changes in foreign currency exchange rates had a favorable impact on net sales in the Strategic Brands segment of approximately $1.1 million for the three-months ended September 30, 2017.
Our sales and marketing strategy for all our beverages is to focus our efforts on developing brand awareness through image-enhancing programs and product sampling. We use our branded vehicles and other promotional vehicles at events where we offer samples of our products to consumers. We utilize push-pull methods to enhance shelf and display space exposure in sales outlets (including racks, coolers and barrel coolers), advertising, in-store promotions and in-store placement of point-of-sale materials to encourage demand from consumers for our products. We also support our brands with prize promotions, price promotions, competitions, endorsements from selected public and sports figures, sports personality endorsements, sampling and sponsorship of selected athletes, teams, series, bands, esports, causes and events. In-store posters, outdoor posters, print, radio and television advertising (directly and through our sponsorships and endorsements) and coupons may also be used to promote our brands.
We believe that one of the keys to success in the beverage industry is differentiation, making our brands and products visually appealing and distinctive from other beverages on the shelves of retailers. We review our products and packaging on an ongoing basis and, where practical, endeavor to make them different and unique. The labels and graphics for many of our products are redesigned from time to time to maximize their visibility and identification, wherever they may be placed in stores, which we continue to reevaluate from time to time.
Our growth strategy includes expanding our international business. Net sales to customers outside the United States amounted to $260.1 million and $190.8 million for the three-months ended September 30, 2017 and 2016, respectively. Such sales were approximately 29% and 24% of net sales for the three-months ended September 30, 2017 and 2016, respectively. Net changes in foreign currency exchange rates had a favorable impact on net sales to customers outside the United States of approximately $0.7 million for the three-months ended September 30, 2017.
Our customers are primarily full service beverage bottlers/distributors, retail grocery and specialty chains, wholesalers, club stores, mass merchandisers, convenience chains, food service customers and the military. Percentages of our gross sales to our various customer types for the three- and nine-months ended September 30, 2017 and 2016 are reflected below. Such information includes sales made by us directly to the customer types concerned, which include our full service beverage bottlers/distributors in the United States. Such full service beverage bottlers/distributors in turn sell certain of our products to some of the same customer types listed below. We limit our description of our customer types to include only our sales to our full service bottlers/distributors without reference to such bottlers/distributors sales to their own customers.
|
|
Three-Months Ended |
|
Nine-Months Ended |
| ||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
|
U.S. full service bottlers/distributors |
|
62% |
|
65% |
|
62% |
|
65% |
|
International full service bottlers/distributors |
|
30% |
|
26% |
|
29% |
|
25% |
|
Club stores and mass merchandisers |
|
7% |
|
7% |
|
7% |
|
8% |
|
Retail grocery, specialty chains and wholesalers |
|
1% |
|
1% |
|
1% |
|
1% |
|
Other |
|
0% |
|
1% |
|
1% |
|
1% |
|
Our customers include Coca-Cola Refreshments USA, Inc., Coca-Cola Bottling Company, CCBCC Operations, LLC, United Bottling Contracts Company, LLC, Reyes Coca-Cola Bottling, Great Lakes Coca-Cola Bottling, Coca-Cola Southwest Beverages LLC and certain other TCCC independent bottlers, Coca-Cola European Partners, Coca-Cola Hellenic, Coca-Cola FEMSA, Coca-Cola Amatil, Swire Coca-Cola group in China, COFCO Coca-Cola group in China, Coca-Cola Beverages Africa, Asahi Soft Drinks, Co., Ltd., Kalil Bottling Group, Wal-Mart, Inc. (including Sams Club), Costco Wholesale Corporation and select Anheuser-Busch distributors (the AB Distributors). TCCC, through certain wholly-owned subsidiaries (the TCCC Subsidiaries), accounted for approximately 14% and 41% of our net sales for the three-months ended September 30, 2017 and 2016, respectively. The TCCC Subsidiaries, accounted for approximately 21% and 43% of our net sales for the nine-months ended September 30, 2017 and 2016, respectively. As part of TCCCs North America Refranchising initiative (the North America Refranchising), the territories of certain TCCC Subsidiaries have been transitioned to certain independent/non wholly-owned TCCC bottler/distributors. Accordingly, our percentage of net sales classified as sales to the TCCC Subsidiaries decreased for the three- and nine-months ended September 30, 2017. CCBCC Operations, LLC accounted for approximately 14% and 9% of our net sales for the three-months ended September 30, 2017 and 2016, respectively. CCBCC Operations, LLC accounted for approximately 13% and 8% of our net sales for the nine-months ended September 30, 2017 and 2016, respectively. A decision by any large customer to decrease amounts purchased from us or to cease carrying our products could have a material negative effect on our financial condition and consolidated results of operations.
Results of Operations
The following table sets forth key statistics for the three- and nine-months ended September 30, 2017 and 2016.
(In thousands, except per share amounts) |
|
Three-Months Ended |
|
Percentage |
|
Nine-Months Ended |
|
Percentage | ||||||||
|
|
2017 |
|
2016 |
|
17 vs. 16 |
|
2017 |
|
2016 |
|
17 vs. 16 | ||||
Net sales1 |
|
$ |
909,476 |
|
$ |
787,954 |
|
15.4% |
|
$ |
2,558,690 |
|
$ |
2,295,628 |
|
11.5% |
Cost of sales |
|
339,767 |
|
284,979 |
|
19.2% |
|
924,610 |
|
851,741 |
|
8.6% | ||||
Gross profit*1 |
|
569,709 |
|
502,975 |
|
13.3% |
|
1,634,080 |
|
1,443,887 |
|
13.2% | ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Gross profit as a percentage of net sales1 |
|
62.6% |
|
63.8% |
|
|
|
63.9% |
|
62.9% |
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Operating expenses2 |
|
252,337 |
|
212,600 |
|
18.7% |
|
702,405 |
|
610,277 |
|
15.1% | ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Operating expenses as a percentage of net sales |
|
27.7% |
|
27.0% |
|
|
|
27.5% |
|
26.6% |
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Operating income1,2 |
|
317,372 |
|
290,375 |
|
9.3% |
|
931,675 |
|
833,610 |
|
11.8% | ||||
Operating income as a percentage of net sales |
|
34.9% |
|
36.9% |
|
|
|
36.4% |
|
36.3% |
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest and other income (expense), net |
|
3,996 |
|
(1,037) |
|
(485.3%) |
|
2,103 |
|
(651) |
|
(423.0%) | ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Income before provision for income taxes1,2 |
|
321,368 |
|
289,338 |
|
11.1% |
|
933,778 |
|
832,959 |
|
12.1% | ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Provision for income taxes |
|
102,624 |
|
97,695 |
|
5.0% |
|
314,422 |
|
293,221 |
|
7.2% | ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Income taxes as a percentage of income before taxes |
|
31.9% |
|
33.8% |
|
|
|
33.7% |
|
35.2% |
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net income1,2 |
|
$ |
218,744 |
|
$ |
191,643 |
|
14.1% |
|
$ |
619,356 |
|
$ |
539,738 |
|
14.8% |
Net income as a percentage of net sales |
|
24.1% |
|
24.3% |
|
|
|
24.2% |
|
23.5% |
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net income per common share: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
0.39 |
|
$ |
0.34 |
|
14.8% |
|
$ |
1.09 |
|
$ |
0.91 |
|
20.1% |
Diluted |
|
$ |
0.38 |
|
$ |
0.33 |
|
15.1% |
|
$ |
1.07 |
|
$ |
0.89 |
|
20.4% |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Case sales (in thousands) |
|
|
|
|
|
|
|
|
|
|
|
| ||||
(in 192-ounce case equivalents) |
|
96,184 |
|
82,767 |
|
16.2% |
|
273,409 |
|
242,994 |
|
12.5% |
¹Includes $11.4 million and $8.4 million for the three-months ended September 30, 2017 and 2016, respectively, related to the recognition of deferred revenue. Includes $31.6 million and $28.6 million for the nine-months ended September 30, 2017 and 2016, respectively, related to the recognition of deferred revenue.
²Includes $15.9 million and $4.7 million for the three-months ended September 30, 2017 and 2016, respectively, of distributor termination costs. Includes $35.9 million and $33.4 million for the nine-months ended September 30, 2017 and 2016, respectively, of distributor termination costs.
*Gross profit may not be comparable to that of other entities since some entities include all costs associated with their distribution process in cost of sales, whereas others exclude certain costs and instead include such costs within another line item such as operating expenses. We include out-bound freight and warehouse costs in operating expenses rather than in cost of sales.
Results of Operations for the Three-Months Ended September 30, 2017 Compared to the Three-Months Ended September 30, 2016.
Net Sales. Net sales were $909.5 million for the three-months ended September 30, 2017, an increase of approximately $121.5 million, or 15.4% higher than net sales of $788.0 million for the three-months ended September 30, 2016. The increase in net sales of our Monster Energy® brand energy drinks represented approximately $116.0 million of the overall increase in net sales. Net sales of our Monster Energy® brand energy drinks increased partially due to increased sales by volume as a result of increased domestic and international consumer demand. Net sales of our Strategic Brands were $76.6 million for the three-months ended September 30, 2017, an increase of $4.4 million, or 6.2% higher than net sales of $72.1 million for the three-months ended September 30, 2016. Net sales of our AFF Third-Party Products were $5.2 million for the three-months ended September 30, 2017, a decrease of $0.5 million, or 8.5% lower than net sales of $5.7 million for the three-months ended September 30, 2016. No other individual product line contributed either a material increase or decrease to net sales for the three-months ended September 30, 2017.
Net changes in foreign currency exchange rates had an unfavorable impact on net sales in the Monster Energy® Drinks segment of approximately $0.4 million for the three-months ended September 30, 2017. Net changes in foreign currency exchange rates had a favorable impact on net sales in the Strategic Brands segment of approximately $1.1 million for the three-months ended September 30, 2017.
Case sales, in 192-ounce case equivalents, were 96.2 million cases for the three-months ended September 30, 2017, an increase of approximately 13.4 million cases, or 16.2% higher than case sales of 82.8 million cases for the three-months ended September 30, 2016. The overall average net sales per case (excluding net sales of AFF Third-Party Products of $5.2 million and $5.7 million for the three-months ended September 30, 2017 and 2016, respectively, as these sales do not have unit case equivalents) decreased to $9.40 for the three-months ended September 30, 2017, which was 0.5% lower than the average net sales per case of $9.45 for the three-months ended September 30, 2016. The lower average net sales price per case was primarily attributable to the changes in geographic sales mix.
Net sales for the Monster Energy® Drinks segment were $827.7 million for the three-months ended September 30, 2017, an increase of approximately $117.6 million, or 16.6% higher than net sales of $710.1 million for the three-months ended September 30, 2016.
Net sales for the Strategic Brands segment were $76.6 million for the three-months ended September 30, 2017, an increase of approximately $4.4 million, or 6.2% higher than net sales of $72.1 million for the three-months ended September 30, 2016.
Net sales for the Other segment were $5.2 million for the three-months ended September 30, 2017, a decrease of approximately $0.5 million, or 8.5% lower than net sales of $5.7 million for the three-months ended September 30, 2016.
Gross Profit. Gross profit was $569.7 million for the three-months ended September 30, 2017, an increase of approximately $66.7 million, or 13.3% higher than the gross profit of $503.0 million for the three-months ended September 30, 2016. Gross profit as a percentage of net sales decreased to 62.6% for the three-months ended September 30, 2017 from 63.8% for the three-months ended September 30, 2016. The increase in gross profit dollars was primarily the result of the $116.0 million increase in net sales of our Monster Energy® brand energy drinks. The decrease in gross profit as a percentage of net sales was primarily attributable to geographical sales mix (our foreign operations generally have lower gross profit margins), as well as to product sales mix and increases in other costs.
Operating Expenses. Total operating expenses were $252.3 million for the three-months ended September 30, 2017, an increase of approximately $39.7 million, or 18.7% higher than total operating expenses of $212.6 million for the three-months ended September 30, 2016. The increase in operating expenses was primarily due to increased expenditures of $11.2 million associated with distributor terminations, increased expenditures of $9.0 million for sponsorships and endorsements, increased payroll expenses of $6.5 million (of which $1.1 million was related to an increase in stock-based compensation), increased out-bound freight and warehouse costs of $4.7 million, increased expenditures of $4.4 million for commissions, increased expenditures of $4.3 million for merchandise displays and increased expenditures of $4.2 million for allocated trade development. The increase in operating expenses was partially offset by decreased expenditures of $5.1 million for professional service fees, including legal and accounting costs.
Contribution Margin. Contribution margin for the Monster Energy® Drinks segment was $333.2 million for the three-months ended September 30, 2017, an increase of approximately $24.7 million, or 8.0% higher than contribution margin of $308.5 million for the three-months ended September 30, 2016. The increase in contribution margin for the Monster Energy® Drinks segment was primarily the result of the $116.0 million increase in net sales of our Monster Energy® brand energy drinks, partially offset by increased expenditures of $11.2 million associated with distributor terminations.
Contribution margin for the Strategic Brands segment was $42.7 million for the three-months ended September 30, 2017, an increase of approximately $2.6 million, or 6.5% higher than contribution margin of $40.1 million for the three-months ended September 30, 2016. The increase in contribution margin for the Strategic Brands segment was primarily due to an increase in net sales.
Contribution margin for the Other segment was $1.5 million for the three-months ended September 30, 2017, an increase of approximately $0.3 million, or 22.3% higher than contribution margin of $1.2 million for the three-months ended September 30, 2016.
Operating Income. Operating income was $317.4 million for the three-months ended September 30, 2017, an increase of approximately $27.0 million, or 9.3% higher than operating income of $290.4 million for the three-months ended September 30, 2016. Operating income as a percentage of net sales decreased to 34.9% for the three-months ended September 30, 2017 from 36.9% for the three-months ended September 30, 2016. The decrease in operating income as a percentage of net sales was primarily due to decrease in gross profit as a percentage of nets sales as well as increased expenditures of $11.2 million associated with distributor terminations. Operating income was $41.9 million and $22.0 million for the three-months ended September 30, 2017 and 2016, respectively, in connection with our operations in Africa, Asia, Australia, Europe, the Middle East and South America.
Interest and Other Income (Expense), net. Interest and other non-operating income (expense), net, was $4.0 million for the three-months ended September 30, 2017, as compared to interest and other non-operating income (expense), net of ($1.0) million for the three-months ended September 30, 2016. Foreign currency transaction gains (losses) were $1.8 million and ($1.5) million for the three-months ended September 30, 2017 and 2016, respectively. Interest income was $2.3 million and $0.4 million for the three-months ended September 30, 2017 and 2016, respectively.
Provision for Income Taxes. Provision for income taxes was $102.6 million for the three-months ended September 30, 2017, an increase of $4.9 million, or 5.0% higher than the provision for income taxes of $97.7 million for the three-months ended September 30, 2016. The effective combined federal, state and foreign tax rate decreased to 31.9% from 33.8% for the three-months ended September 30, 2017 and 2016, respectively. The decrease in the effective tax rate was primarily due to the increase in profits earned by foreign subsidiaries in lower tax jurisdictions relative to the United States.
Net Income. Net income was $218.7 million for the three-months ended September 30, 2017, an increase of $27.1 million, or 14.1% higher than net income of $191.6 million for the three-months ended September 30, 2016. The increase in net income was primarily due to the $66.7 million increase in gross profit. The increase in net income was partially offset by the $39.7 million increase in operating expenses, of which $11.2 million was attributable to an increase in distributor termination expenses.
Results of Operations for the Nine-Months Ended September 30, 2017 Compared to the Nine-Months Ended September 30, 2016.
Net Sales. Net sales were $2,558.7 million for the nine-months ended September 30, 2017, an increase of approximately $263.1 million, or 11.5% higher than net sales of $2,295.6 million for the nine-months ended September 30, 2016. The increase in net sales of our Monster Energy® brand energy drinks represented approximately $229.5 million of the overall increase in net sales. Net sales of our Monster Energy® brand energy drinks increased partially due to increased sales by volume as a result of increased domestic and international consumer demand. Net sales of our Strategic Brands were $230.3 million for the nine-months ended September 30, 2017, an increase of $22.3 million, or 10.7% higher than net sales of $208.0 million for the nine-months ended September 30, 2016. Net sales of our AFF Third-Party Products were $16.9 million for the nine-months ended September 30, 2017, an increase of $4.8 million, or 39.5% higher than net sales of $12.1 million (effectively from April 1, 2016 to September 30, 2016) for the nine-months ended September 30, 2016. No other individual product line contributed either a material increase or decrease to net sales for the nine-months ended September 30, 2017.
Net changes in foreign currency exchange rates had an unfavorable impact on net sales in the Monster Energy® Drinks segment of approximately $13.4 million for the nine-months ended September 30, 2017. Net changes in foreign currency exchange rates had a favorable impact on net sales in the Strategic Brands segment of approximately $2.2 million for the nine-months ended September 30, 2017.
Case sales, in 192-ounce case equivalents, were 273.4 million cases for the nine-months ended September 30, 2017, an increase of approximately 30.4 million cases or 12.5% higher than case sales of 243.0 million cases for the nine-months ended September 30, 2016. The overall average net sales per case (excluding net sales of AFF Third-Party Products of $16.9 million and $12.1 million for the nine-months ended September 30, 2017 and 2016, respectively, as these sales do not have unit case equivalents) decreased to $9.30 for the nine-months ended September 30, 2017, which was 1.1% lower than the average net sales per case of $9.40 for the nine-months ended September 30, 2016. The lower average net sales price per case was primarily attributable to the changes in geographic sales mix.
Net sales for the Monster Energy® Drinks segment were $2,311.5 million for the nine-months ended September 30, 2017, an increase of approximately $236.0 million, or 11.4% higher than net sales of $2,075.5 million for the nine-months ended September 30, 2016.
Net sales for the Strategic Brands segment were $230.3 million for the nine-months ended September 30, 2017, an increase of approximately $22.3 million, or 10.7% higher than net sales of $208.0 million for the nine-months ended September 30, 2016.
Net sales for the Other segment were $16.9 million for the nine-months ended September 30, 2017, an increase of approximately $4.8 million, or 39.5% higher than net sales of $12.1 million (effectively from April 1, 2016 to September 30, 2016) for the nine-months ended September 30, 2016.
Gross Profit. Gross profit was $1,634.1 million for the nine-months ended September 30, 2017, an increase of approximately $190.2 million, or 13.2% higher than the gross profit of $1,443.9 million for the nine-months ended September 30, 2016. Gross profit as a percentage of net sales increased to 63.9% for the nine-months ended September 30, 2017 from 62.9% for the nine-months ended September 30, 2016. The increase in gross profit dollars was primarily the result of the $229.5 million increase in net sales of our Monster Energy® brand energy drinks as well as an approximately $55.2 million increase in raw material cost savings for the nine-months ended September 30, 2017 from the AFF Transaction. The increase in gross profit as a percentage of net sales was primarily attributable to raw material cost savings from the AFF Transaction and changes in domestic product sales mix, which were partially offset by geographical sales mix (our foreign operations generally have lower gross profit margins) and increases in other costs.
Operating Expenses. Total operating expenses were $702.4 million for the nine-months ended September 30, 2017, an increase of approximately $92.1 million, or 15.1% higher than total operating expenses of $610.3 million for the nine-months ended September 30, 2016. The increase in operating expenses was primarily due to increased payroll expenses of $29.6 million (of which $5.5 million was related to an increase in stock-based compensation), increased expenditures of $22.9 million for sponsorships and endorsements, increased expenditures of $13.7 million for commissions, increased expenditures of $7.8 million for allocated trade development, increased expenditures of $6.0 million for merchandise displays and increased out-bound freight and warehouse costs of $5.5 million. The increase in operating expenses was partially offset by decreased expenditures of $13.8 million for professional service fees, including legal and accounting costs.
Contribution Margin. Contribution margin for the Monster Energy® Drinks segment was $968.9 million for the nine-months ended September 30, 2017, an increase of approximately $94.0 million, or 10.7% higher than contribution margin of $874.8 million for the nine-months ended September 30, 2016. The increase in contribution margin for the Monster Energy® Drinks segment was primarily the result of the $229.5 million increase in net sales of our Monster Energy® brand energy drinks as well an approximately $55.2 million increase in raw material cost savings for the nine-months ended September 30, 2017 from the AFF Transaction.
Contribution margin for the Strategic Brands segment was $137.9 million for the nine-months ended September 30, 2017, an increase of approximately $10.8 million, or 8.5% higher than contribution margin of $127.2 million for the nine-months ended September 30, 2016. The increase in contribution margin for the Strategic Brands segment was primarily due to an increase in net sales.
Contribution margin for the Other segment was $4.6 million for the nine-months ended September 30, 2017, an increase of approximately $3.1 million, or 200.1% higher than contribution margin of $1.5 million for the nine-months ended September 30, 2016.
Operating Income. Operating income was $931.7 million for the nine-months ended September 30, 2017, an increase of approximately $98.1 million, or 11.8% higher than operating income of $833.6 million for the nine-months ended September 30, 2016. Operating income as a percentage of net sales increased to 36.4% for the nine-months ended September 30, 2017 from 36.3% for the nine-months ended September 30, 2016. Operating income was $119.3 million and $76.9 million for the nine-months ended September 30, 2017 and 2016, respectively, in connection with our operations in Africa, Asia, Australia, Europe, the Middle East and South America.
Interest and Other Income (Expense), net. Interest and other non-operating income (expense), net, was $2.1 million for the nine-months ended September 30, 2017, as compared to interest and other non-operating income (expense), net of ($0.7) million for the nine-months ended September 30, 2016. Foreign currency transaction losses were $2.0 million and $4.3 million for the nine-months ended September 30, 2017 and 2016, respectively. Interest income was $4.5 million and $3.5 million for the nine-months ended September 30, 2017 and 2016, respectively.
Provision for Income Taxes. Provision for income taxes was $314.4 million for the nine-months ended September 30, 2017, an increase of $21.2 million, or 7.2% higher than the provision for income taxes of $293.2 million for the nine-months ended September 30, 2016. The effective combined federal, state and foreign tax rate decreased to 33.7% from 35.2% for the nine-months ended September 30, 2017 and 2016, respectively. The decrease in the effective tax rate was primarily due to the increase in profits earned by foreign subsidiaries in lower tax jurisdictions relative to the United States as well as the increase in equity compensation deductions.
Net Income. Net income was $619.4 million for the nine-months ended September 30, 2017, an increase of $79.6 million, or 14.8% higher than net income of $539.7 million for the nine-months ended September 30, 2016. The increase in net income was primarily due to the $190.2 million increase in gross profit. The increase in net income was partially offset by the increase in operating expenses of $92.1 million.
Non-GAAP Financial Measures
Gross Sales**. Gross sales were $1,042.0 million for the three-months ended September 30, 2017, an increase of approximately $128.8 million, or 14.1% higher than gross sales of $913.3 million for the three-months ended September 30, 2016. The increase in gross sales of our Monster Energy® brand energy drinks represented approximately $120.9 million of the overall increase in gross sales. Gross sales of our Monster Energy® brand energy drinks increased partially due to increased sales by volume as a result of increased domestic and international consumer demand. Gross sales of our Strategic Brands were $80.7 million for the three-months ended September 30, 2017, an increase of $3.6 million, or 4.7% higher than gross sales of $77.1 million for the three-months ended September 30, 2016. Gross sales of our AFF Third-Party Products were $5.2 million for the three-months ended September 30, 2017, a decrease of $0.5 million, or 8.5% lower than gross sales of $5.7 million for the three-months ended September 30, 2016. No other individual product line contributed either a material increase or decrease to net sales for the three-months ended September 30, 2017. Promotional and other allowances, as described in the footnote below, were $132.6 million for the three-months ended September 30, 2017, an increase of $7.2 million, or 5.8% higher than promotional and other allowances of $125.3 million for the three-months ended September 30, 2016. Promotional and other allowances as a percentage of gross sales decreased to 12.7% from 13.7% for the three-months ended September 30, 2017 and 2016, respectively.
Net changes in foreign currency exchange rates had an unfavorable impact on gross sales in the Monster Energy® Drinks segment of approximately $0.8 million for the three-months ended September 30, 2017. Net changes in foreign currency exchange rates had a favorable impact on gross sales in the Strategic Brands segment of approximately $1.1 million for the three-months ended September 30, 2017.
Gross Sales**. Gross sales were $2,926.6 million for the nine-months ended September 30, 2017, an increase of approximately $289.9 million, or 11.0% higher than gross sales of $2,636.6 million for the nine-months ended September 30, 2016. The increase in gross sales of our Monster Energy® brand energy drinks represented approximately $256.4 million of the overall increase in gross sales. Gross sales of our Monster Energy® brand energy drinks increased partially due to increased sales by volume as a result of increased domestic and international consumer demand. Gross sales of our Strategic Brands were $244.0 million for the nine-months ended September 30, 2017, an increase of $18.5 million, or 8.2% higher than gross sales of $225.5 million for the nine-months ended September 30, 2016. Gross sales of our AFF Third-Party Products were $16.9 million for the nine-months ended September 30, 2017, an increase of $4.6 million, or 37.5% higher than gross sales of $12.3 million for the nine-months ended September 30, 2016. No other individual product line contributed either a material increase or decrease to net sales for the nine-months ended September 30, 2017. Promotional and other allowances, as described in the footnote below, were $367.9 million for the nine-months ended September 30, 2017, an increase of $26.9 million, or 7.9% higher than promotional and other allowances of $341.0 million for the nine-months ended September 30, 2016. Promotional and other allowances as a percentage of gross sales decreased to 12.6% from 12.9% for the nine-months ended September 30, 2017 and 2016, respectively.
Net changes in foreign currency exchange rates had an unfavorable impact on gross sales in the Monster Energy® Drinks segment of approximately $19.7 million for the nine-months ended September 30, 2017. Net changes in foreign currency exchange rates had a favorable impact on gross sales in the Strategic Brands segment of approximately $2.2 million for the nine-months ended September 30, 2017.
**Gross sales are used internally by management as an indicator of and to monitor operating performance, including sales performance of particular products, salesperson performance, product growth or declines and overall Company performance. The use of gross sales allows evaluation of sales performance before the effect of any promotional items, which can mask certain performance issues. We therefore believe that the presentation of gross sales provides a useful measure of our operating performance. The use of gross sales is not a measure that is recognized under GAAP and should not be considered as an alternative to net sales, which is determined in accordance with GAAP, and should not be used alone as an indicator of operating performance in place of net sales. Additionally, gross sales may not be comparable to similarly titled measures used by other companies, as gross sales has been defined by our internal reporting practices. In addition, gross sales may not be realized in the form of cash receipts as promotional payments and allowances may be deducted from payments received from certain customers.
The following table reconciles the non-GAAP financial measure of gross sales with the most directly comparable GAAP financial measure of net sales:
(In thousands) |
|
Three-Months Ended |
|
Percentage |
|
Nine-Months Ended |
|
Percentage | ||||||||
|
|
2017 |
|
2016 |
|
17 vs. 16 |
|
2017 |
|
2016 |
|
17 vs. 16 | ||||
Gross sales, net of discounts and returns |
|
$ |
1,042,046 |
|
$ |
913,277 |
|
14.1% |
|
$ |
2,926,564 |
|
$ |
2,636,631 |
|
11.0% |
Less: Promotional and other allowances*** |
|
132,570 |
|
125,323 |
|
5.8% |
|
367,874 |
|
341,003 |
|
7.9% | ||||
Net Sales |
|
$ |
909,476 |
|
$ |
787,954 |
|
15.4% |
|
$ |
2,558,690 |
|
$ |
2,295,628 |
|
11.5% |
***Although the expenditures described in this line item are determined in accordance with GAAP and meet GAAP requirements, the presentation thereof does not conform with GAAP presentation requirements. Additionally, our definition of promotional and other allowances may not be comparable to similar items presented by other companies. Promotional and other allowances primarily include consideration given to the Companys bottlers/distributors or retail customers including, but not limited to the following: (i) discounts granted off list prices to support price promotions to end-consumers by retailers; (ii) reimbursements given to the Companys bottlers/distributors for agreed portions of their promotional spend with retailers, including slotting, shelf space allowances and other fees for both new and existing products; (iii) the Companys agreed share of fees given to bottlers/distributors and/or directly to retailers for advertising, in-store marketing and promotional activities; (iv) the Companys agreed share of slotting, shelf space allowances and other fees given directly to retailers; (v) incentives given to the Companys bottlers/distributors and/or retailers for achieving or exceeding certain predetermined sales goals; (vi) discounted or free products; (vii) contractual fees given to the Companys bottlers/distributors related to sales made by the Company direct to certain customers that fall within the bottlers/distributors sales territories; and (viii) commissions paid to our customers. The presentation of promotional and other allowances facilitates an evaluation of their impact on the determination of net sales and the spending levels incurred or correlated with such sales. Promotional and other allowances constitute a material portion of our marketing activities. The Companys promotional allowance programs with its numerous bottlers/distributors and/or retailers are executed through separate agreements in the ordinary course of business. These agreements generally provide for one or more of the arrangements described above and are of varying durations, ranging from one week to one year. The primary drivers of our promotional and other allowance activities for the three- and nine-months ended September 30, 2017 and 2016 were (i) to increase sales volume and trial, (ii) to address market conditions, and (iii) to secure shelf and display space at retail.
Liquidity and Capital Resources
Cash flows provided by operating activities. Cash provided by operating activities was $790.1 million for the nine-months ended September 30, 2017, as compared with cash provided by operating activities of $420.7 million for the nine-months ended September 30, 2016.
For the nine-months ended September 30, 2017, cash provided by operating activities was primarily attributable to net income earned of $619.4 million and adjustments for certain non-cash expenses, consisting of $39.3 million of stock-based compensation and $35.1 million of depreciation and other amortization. For the nine-months ended September 30, 2017, cash provided by operating activities also increased due to a $125.0 million decrease in the TCCC Transaction receivables, a $42.1 million increase in accrued promotional allowances, a $24.7 million increase in accounts payable, a $24.2 million decrease in prepaid income taxes, a $15.9 million increase in accrued liabilities and a $7.4 million increase in accrued distributor terminations. For the nine-months ended September 30, 2017, cash used in operating activities was primarily attributable to a $70.9 million increase in accounts receivable, a $46.7 million increase in inventories, a $12.5 million decrease in deferred revenue, a $9.2 million increase in prepaid expenses and other current assets, a $4.1 million decrease in income taxes payable and a $3.2 million decrease in accrued compensation.
For the nine-months ended September 30, 2016, cash provided by operating activities was primarily attributable to net income earned of $539.7 million and adjustments for certain non-cash expenses, consisting of $33.7 million of stock-based compensation and $29.9 million of depreciation and other amortization. For the nine-months ended September 30, 2016, cash provided by operating activities also increased due to a $23.4 million increase in accrued promotional allowances, a $21.8 million increase in accounts payable, an $18.4 million decrease in inventories, a $16.8 million increase in deferred revenue, an $8.3 million increase in accrued liabilities and a $3.3 million increase in income taxes payable. For the nine-months ended September 30, 2016, cash used in operating activities was the result of a $136.9 million increase in prepaid income taxes, a $100.2 million increase in accounts receivable, a $21.0 million increase in distributor receivables, an $8.8 million increase in prepaid expenses and other current assets, a $5.5 million decrease in accrued distributor terminations and a $0.3 million decrease in accrued compensation.
Cash flows used in investing activities. Cash used in investing activities was $483.4 million for the nine-months ended September 30, 2017 as compared to cash used in investing activities of $266.7 million for the nine-months ended September 30, 2016.
For the nine-months ended September 30, 2017, cash used in investing activities was primarily attributable to purchases of available-for-sale investments. For the nine-months ended September 30, 2016, cash used in investing activities was primarily attributable to the purchase of AFF as well as purchases of held-to-maturity investments. For the nine-months ended September 30, 2017, cash provided by investing activities was primarily attributable to sales of available-for-sale investments. For the nine-months ended September 30, 2016, cash provided by investing activities was primarily attributable to maturities of held-to-maturity investments. For both the nine-months ended September 30, 2017 and 2016, cash used in investing activities also included the acquisitions of fixed assets consisting of vans and promotional vehicles, coolers and other equipment to support our marketing and promotional activities, production equipment, furniture and fixtures, office and computer equipment, real property, computer software, equipment used for sales and administrative activities, certain leasehold improvements and improvements to real property. We expect to continue to use a portion of our cash in excess of our requirements for operations for purchasing short-term and long-term investments, leasehold improvements, the acquisition of capital equipment (specifically, vans, trucks and promotional vehicles, coolers, other promotional equipment, merchandise displays, warehousing racks as well as items of production equipment required to produce certain of our existing and/or new products and to develop our brand in international markets), the completion of the construction of our new warehouse and for other corporate purposes. From time to time, we may also use cash to purchase additional real property related to our beverage business and/or acquire compatible businesses.
Cash flows used in financing activities. Cash used in financing activities was $224.3 million for the nine-months ended September 30, 2017 as compared to cash used in financing activities of $1,993.6 million for the nine-months ended September 30, 2016. The cash flows used in financing activities for both the nine-months ended September 30, 2017 and 2016 was primarily the result of the repurchases of our common stock. The cash flows provided by financing activities for both the nine-months ended September 30, 2017, and 2016 was primarily attributable to the issuance of our common stock.
Purchases of inventories, increases in accounts receivable and other assets, acquisition of property and equipment (including real property, personal property and coolers), leasehold improvements, advances for or the purchase of equipment for our bottlers, acquisition and maintenance of trademarks, payments of accounts payable, income taxes payable and purchases of our common stock are expected to remain our principal recurring use of cash.
Cash and cash equivalents, short-term and long-term investments. At September 30, 2017, we had $465.6 million in cash and cash equivalents and $637.4 million in short and long-term investments. We have historically invested these amounts in U.S. Treasury bills, U.S. government agency securities and municipal securities, commercial paper, certificates of deposit, variable rate demand notes and money market funds meeting certain criteria. We maintain our investments for cash management purposes and not for purposes of speculation. Our risk management policies emphasize credit quality (primarily based on short-term ratings by nationally recognized statistical organizations) in selecting and maintaining our investments. We regularly assess market risk of our investments and believe our current policies and investment practices adequately limit those risks. However, certain of these investments are subject to general credit, liquidity, market and interest rate risks. These market risks associated with our investment portfolio may have an adverse effect on our future results of operations, liquidity and financial condition.
Of our $465.6 million of cash and cash equivalents held at September 30, 2017, $268.8 million was held by our foreign subsidiaries. No short-term or long-term investments were held by our foreign subsidiaries at September 30, 2017. We do not intend, nor do we foresee a need, to repatriate undistributed earnings of our foreign subsidiaries other than to repay certain intercompany debt owed to our U.S. operations. Under current tax laws, if funds in excess of intercompany amounts owed were repatriated to our U.S. operations we would be required to accrue and pay additional income taxes on such excess funds at the tax rates then in effect.
We believe that cash available from operations, including our cash resources and access to credit, will be sufficient for our working capital needs, including purchase commitments for raw materials and inventory, increases in accounts receivable, payments of tax liabilities, expansion and development needs, purchases of capital assets, purchases of equipment and properties, purchases of shares of our common stock and the completion of the construction of our new warehouse, through at least the next 12 months. Based on our current plans, at this time we estimate that capital expenditures, including the purchases of real property, are likely to be less than $100.0 million through September 30, 2018. However, future business opportunities may cause a change in this estimate.
The following represents a summary of the Companys contractual commitments and related scheduled maturities as of September 30, 2017:
|
|
Payments due by period (in thousands) |
| |||||||||||||
Obligations |
|
Total |
|
Less than |
|
1-3 |
|
3-5 |
|
More than |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Contractual Obligations1 |
|
$ |
126,008 |
|
$ |
75,522 |
|
$ |
41,512 |
|
$ |
8,974 |
|
$ |
- |
|
Capital Leases |
|
1,231 |
|
1,231 |
|
- |
|
- |
|
- |
| |||||
Operating Leases |
|
17,428 |
|
3,147 |
|
3,528 |
|
3,279 |
|
7,474 |
| |||||
Purchase Commitments2 |
|
28,118 |
|
28,118 |
|
- |
|
- |
|
- |
| |||||
Construction Contract3 |
|
6,150 |
|
6,150 |
|
- |
|
- |
|
- |
| |||||
|
|
$ |
178,935 |
|
$ |
114,168 |
|
$ |
45,040 |
|
$ |
12,253 |
|
$ |
7,474 |
|
1Contractual obligations include our obligations related to sponsorships and other commitments.
2Purchase commitments include obligations made by us and our subsidiaries to various suppliers for raw materials used in the production of our products. These obligations vary in terms, but are generally satisfied within one year.
3In September 2016, the Company completed its acquisition of approximately 49 acres of land, located in Rialto, CA, for a purchase price of approximately $39.1 million. The Company is constructing an approximately 1,000,000 square-foot building (the Rialto Warehouse), which it anticipates will be LEED certified, to replace its current leased warehouse and distribution facilities located in Corona, CA. The Company entered into an approximately $38.1 million guaranteed maximum price construction contract for the construction of the building, of which $6.2 million remained outstanding as of September 30, 2017. During the three-months ended September 30, 2017, the Company commenced its transition to the Rialto Warehouse and estimates that it will be fully operational by December 31, 2017.
In addition, approximately $6.5 million of unrecognized tax benefits have been recorded as liabilities as of September 30, 2017. It is expected that the amount of unrecognized tax benefits will not significantly change within the next 12 months. As of September 30, 2017, we had $1.2 million of accrued interest and penalties related to unrecognized tax benefits.
Sales
The table below discloses selected quarterly data regarding sales for the three- and nine-months ended September 30, 2017 and 2016, respectively. Data from any one or more quarters or periods is not necessarily indicative of annual results or continuing trends.
Sales of beverages are expressed in unit case volume. A unit case means a unit of measurement equal to 192 U.S. fluid ounces of finished beverage (24 eight-ounce servings). Unit case volume means the number of unit cases (or unit case equivalents) of finished products or concentrates as if converted into finished products sold by us.
Our quarterly results of operations reflect seasonal trends that are primarily the result of increased demand in the warmer months of the year. It has been our experience that beverage sales tend to be lower during the first and fourth quarters of each calendar year. However, our experience with our energy drink products suggests they may be less seasonal than the seasonality of traditional beverages. In addition, our continued growth internationally may further reduce the impact of seasonality on our business. Quarterly fluctuations may also be affected by other factors including the introduction of new products, the opening of new markets where temperature fluctuations are more pronounced, the addition of new bottlers, customers and distributors, changes in the sales mix of our products and changes in advertising and promotional expenses.
(In thousands, except average |
|
Three-Months Ended |
|
Nine-Months Ended | ||||||||
net sales per case) |
|
September 30, |
|
September 30, | ||||||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 | ||||
Net sales1 |
|
$ |
909,476 |
|
$ |
787,954 |
|
$ |
2,558,690 |
|
$ |
2,295,628 |
Less: AFF third-party sales |
|
(5,200) |
|
(5,686) |
|
(16,914) |
|
(12,127) | ||||
Adjusted net sales2 |
|
$ |
904,276 |
|
$ |
782,268 |
|
$ |
2,541,776 |
|
$ |
2,283,501 |
Case sales by segment: |
|
|
|
|
|
|
|
| ||||
Monster Energy® Drinks |
|
78,330 |
|
66,870 |
|
220,433 |
|
192,887 | ||||
Strategic Brands |
|
17,854 |
|
15,897 |
|
52,976 |
|
50,107 | ||||
Other2 |
|
- |
|
- |
|
- |
|
- | ||||
Total case sales |
|
96,184 |
|
82,767 |
|
273,409 |
|
242,994 | ||||
Average net sales per case |
|
$ |
9.40 |
|
$ |
9.45 |
|
$ |
9.30 |
|
$ |
9.40 |
|
|
|
|
|
|
|
|
|
1Includes $11.4 million and $8.4 million for the three-months ended September 30, 2017 and 2016, respectively, related to the recognition of deferred revenue. Includes $31.6 million and $28.6 million for the nine-months ended September 30, 2017 and 2016, respectively, related to the recognition of deferred revenue.
2Excludes Other segment net sales of $5.2 million and $5.7 million for the three-months ended September 30, 2017 and 2016, respectively, comprised of net sales of AFF Third-Party Products to independent third-party customers as these sales do not have unit case equivalents. Excludes Other segment net sales of $16.9 million and $12.1 million for the nine-months ended September 30, 2017 and 2016, respectively, comprised of sales of AFF Third-Party Products to independent third-party customers as these sales do not have unit case equivalents.
See Item 2, Managements Discussion and Analysis of Financial Condition and Results of Operations - Our Business for additional information related to the increase in sales.
Critical Accounting Policies
There have been no material changes to our critical accounting policies from the information provided in Item 7, Managements Discussion and Analysis of Financial Condition and Results of Operations, included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2016 (Form 10-K).
Recent Accounting Pronouncements
In May 2017, the FASB issued Accounting Standards Update (ASU) No. 2017-09, CompensationStock Compensation (Topic 718): Scope of Modification Accounting, clarifying when a change to the terms or conditions of a share-based payment award must be accounted for as a modification. The new guidance requires modification accounting if the fair value, vesting condition or the classification of the award is not the same immediately before and after a change to the terms and conditions of the award. The new guidance is effective for the Company on a prospective basis beginning on January 1, 2018, with early adoption permitted. The Company is currently evaluating the impact of ASU No. 2017-09 on its financial position, results of operations and liquidity.
In January 2017, the FASB issued ASU No. 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business, which clarifies the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. This amendment is effective for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years. Early adoption is permitted. The Company is currently evaluating the impact of ASU No. 2017-01 on its financial position, results of operations and liquidity.
In January 2017, the FASB issued ASU No. 2017-04, Intangibles and Other (Topic 350): Simplifying the Test for Goodwill Impairment, which eliminates the requirement to calculate the implied fair value of goodwill, but rather requires an entity to record an impairment charge based on the excess of a reporting units carrying value over its fair value. This amendment is effective for annual or interim goodwill impairment tests in fiscal years beginning after December 15, 2019. Early adoption is permitted. The Company is currently evaluating the impact of ASU No. 2017-04 on its financial position, results of operations and liquidity.
In October 2016, the FASB issued ASU No. 2016-16, Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory, in an effort to improve the accounting for the income tax consequences of intra-entity transfers of assets other than inventory. Current GAAP prohibits the recognition of current and deferred income taxes for an intra-entity asset transfer until the asset has been sold to an outside party. FASB ASU No. 2016-16 establishes the requirement that an entity recognize the income tax consequences of an intra-entity transfer of an asset other than inventory when the transfer occurs. ASU No. 2016-16 is effective for financial statements issued for annual periods beginning after December 15, 2017 and interim periods within those annual periods. Earlier application is permitted as of the beginning of an interim or annual reporting period, with any adjustments reflected as of the beginning of the fiscal year of adoption. The Company is currently evaluating the impact of ASU No. 2016-16 on its financial position, results of operations and liquidity.
In August 2016, the FASB issued ASU No. 2016-15, Statement of Cash Flows (Topic 230). The new guidance is intended to reduce diversity in practice in how certain transactions are classified in the statement of cash flows. ASU No. 2016-15 is effective for fiscal years, and interim periods within those years, beginning after December 15, 2017. Early adoption is permitted, provided that all of the amendments are adopted in the same period. The guidance requires application using a retrospective transition method. The Company is currently evaluating the impact of ASU No. 2016-15 on its financial position, results of operations and liquidity.
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The accounting standard changes the methodology for measuring credit losses on financial instruments and the timing when such losses are recorded. ASU No. 2016-13 is effective for fiscal years, and interim periods within those years, beginning after December 15, 2019. Early adoption is permitted for fiscal years, and interim periods within those years, beginning after December 15, 2018. The Company is currently evaluating the impact of ASU No. 2016-13 on its financial position, results of operations and liquidity.
In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842). This update is intended to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. This update is effective for annual and interim reporting periods beginning after December 15, 2018, including interim periods within those fiscal years. Early adoption is permitted. The Company is currently evaluating the impact of ASU No. 2016-02 on its financial position, results of operations and liquidity.
In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606), which supersedes previous revenue recognition guidance. ASU No. 2014-09 requires that a company recognize revenue at an amount that reflects the consideration to which the company expects to be entitled in exchange for transferring goods or services to a customer. In applying the new guidance, a company will (i) identify the contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the contracts performance obligations; and (v) recognize revenue when (or as) the entity satisfies a performance obligation. ASU No. 2014-09 was to be effective for reporting periods beginning after December 15, 2016. However, on July 9, 2015, the FASB voted to approve a one-year deferral of the effective date. This new guidance is effective for the Company beginning January 1, 2018 and can be adopted using either a full retrospective or modified approach. The Company has made significant progress in its evaluation of the amended revenue recognition guidance in Topic 606, however, such evaluation has yet to progress to a stage where there is sufficient information for a preliminary position of the impact on the Companys consolidated financial statements. Therefore, the Company is unable at this time to provide (i) qualitative financial statement disclosures of the potential impact that this standard will have on its financial statements when adopted, (ii) a description of the effects of the accounting policies it expects to apply, (iii) a comparison to its current revenue recognition policies and (iv) a method for adoption. The Companys expects to complete its evaluation by December 15, 2017.
Inflation
We believe inflation did not have a significant impact on our results of operations for the periods presented.
Forward-Looking Statements
Certain statements made in this report may constitute 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) (the Exchange Act) regarding the expectations of management with respect to revenues, profitability, adequacy of funds from operations and our existing credit facility, among other things. All statements containing a projection of revenues, income (loss), earnings (loss) per share, capital expenditures, dividends, capital structure or other financial items, a statement of managements plans and objectives for future operations, or a statement of future economic performance contained in managements discussion and analysis of financial condition and results of operations, including statements related to new products, volume growth and statements encompassing general optimism about future operating results and non-historical information, are forward-looking statements within the meaning of the Act. Without limiting the foregoing, the words believes, thinks, anticipates, plans, expects, and similar expressions are intended to identify forward-looking statements.
Management cautions that these statements are qualified by their terms and/or important factors, many of which are outside our control, and involve a number of risks, uncertainties and other factors, that could cause actual results and events to differ materially from the statements made including, but not limited to, the following:
· |
Our ability to recognize any and/or all of the benefits from the TCCC transaction and the AFF Transaction; |
· |
The effect of our extensive commercial arrangements with TCCC on our future performance; |
· |
The effect of TCCC becoming one of our significant shareholders and the potential divergence of TCCCs interests from those of our other shareholders; |
· |
The effect of TCCCs refranchising initiative to transition from a TCCC owned system to an independent/non-wholly owned bottling system, including our ability to maintain relationships with the bottler/distributors; |
· |
Our ability to successfully enter into new distribution agreements with bottlers/distributors within the TCCC distribution system for new international territories; |
· |
The slowing of and/or decline in the sales growth rates of the energy drink category and/or the U.S. convenience store market generally; |
· |
Disruption in distribution or sales and/or decline in sales due to the termination and/or appointment of existing and/or new domestic and/or international distributors; |
· |
Lack of anticipated demand for our products in domestic and/or international markets; |
· |
Fluctuations in the inventory levels of our bottlers/distributors, planned or otherwise, and the resultant impact on our revenues; |
· |
Unfavorable regulations, including taxation requirements, product registration requirements, tariffs, trade restrictions, container size limitations and/or ingredient restrictions; |
· |
The effect of inquiries from, and/or actions by, state attorneys general, the Federal Trade Commission (the FTC), the Food and Drug Administration (the FDA), municipalities, city attorneys, other government agencies, quasi-government agencies and/or government officials (including members of Congress), into the advertising, marketing, promotion, ingredients, sale and/or consumption of our energy drink products, including voluntary and/or required changes to our business practices; |
· |
Our ability to achieve profitability from certain of our operations outside the United States; |
· |
Our ability to manage legal and regulatory requirements in foreign jurisdictions, potential difficulties in staffing and managing foreign operations and potentially higher incidence of fraud or corruption and credit risk of foreign customers and/or distributors; |
· |
Our ability to produce our products in international markets in which they are sold, thereby reducing freight costs and/or product damages; |
· |
Our ability to effectively manage our inventories and/or our accounts receivables; |
· |
Our foreign currency exchange rate risk with respect to our sales, expenses, profits, assets and liabilities denominated in currencies other than the U.S. dollar, which will continue to increase as foreign sales increase; |
· |
Changes in accounting standards may affect our reported profitability; |
· |
Any proceedings which may be brought against us by the Securities and Exchange Commission (the SEC), the FDA, the FTC or other governmental agencies or bodies; |
· |
The outcome and/or possibility of future shareholder derivative actions or shareholder securities litigation filed against us and/or against certain of our officers and directors, and the possibility of other private shareholder litigation; |
· |
The outcome of product liability litigation and/or class action litigation regarding the safety of our products and/or the ingredients in and/or claims made in connection with our products and/or alleging false advertising, marketing and/or promotion, and the possibility of future product liability and/or class action lawsuits; |
· |
The outcome of any other litigation; |
· |
Unfavorable resolution of tax matters; |
· |
Uncertainty and volatility in the domestic and global economies; |
· |
Our ability to address any significant deficiencies or material weakness in our internal controls over financial reporting; |
· |
Our ability to continue to generate sufficient cash flows to support our expansion plans and general operating activities; |
· |
Decreased demand for our products resulting from changes in consumer preferences, obesity and other perceived health concerns, including concerns relating to certain ingredients in our products or packaging, product safety concerns and/or from decreased consumer discretionary spending power; |
· |
Changes in demand that are weather related and/or for other reasons, including changes in product category consumption; |
· |
The impact on our business of competitive products and pricing pressures and our ability to gain or maintain our share of sales in the marketplace as a result of actions by competitors; |
· |
Our ability to introduce new products; |
· |
An inability to achieve volume growth through product and packaging initiatives; |
· |
Our ability to sustain the current level of sales and/or achieve growth for our Monster Energy® brand energy drinks and/or our other products, including the Strategic Brands acquired from TCCC; |
· |
The impact of criticism of our energy drink products and/or the energy drink market generally and/or legislation enacted (whether as a result of such criticism or otherwise) that restricts the sale of energy drinks (including prohibiting the sale of energy drinks at certain establishments or pursuant to certain governmental programs), limit caffeine content in beverages, require certain product labeling disclosures and/or warnings, impose excise and/or sales taxes, limit product sizes and/or impose age restrictions for the sale of energy drinks; |
· |
Our ability to comply with and/or resulting lower consumer demand for energy drinks due to proposed and/or future U.S. federal, state and local laws and regulations and/or proposed or existing laws and regulations in certain foreign jurisdictions and/or any changes therein, including changes in taxation requirements (including tax rate changes, new tax laws, new and/or increased excise, sales and/or other taxes on our products and revised tax law interpretations) and environmental laws, as well as the Federal Food Drug & Cosmetic Act, as amended by the Dietary Supplement Health and Education Act, and regulations made thereunder or in connection therewith, as well as changes in any other food, drug or similar laws in the United States and internationally, especially those that may restrict the sale of energy drinks (including prohibiting the sale of energy drinks at certain establishments or pursuant to certain governmental programs), limit caffeine content in beverages, require certain product labeling disclosures and/or warnings, impose excise taxes, impose sugar taxes, limit product sizes, or impose age restrictions for the sale of energy drinks, as well as laws and regulations or rules made or enforced by the FDA, the Bureau of Alcohol, Tobacco and Firearms and Explosives and/or the FTC; |
· |
Our ability to satisfy all criteria set forth in any model energy drink guidelines, including, without limitation, those adopted by the American Beverage Association, of which the Company is a member, and/or any international beverage association and the impact on the Company of such guidelines; |
· |
Disruptions in the timely import or export of our products and/or ingredients due to port strikes and related labor issues; |
· |
The effect of unfavorable or adverse public relations, press, articles, comments and/or media attention; |
· |
Changes in the cost, quality and availability of containers, packaging materials, aluminum, the Midwest and other premiums, raw materials and other ingredients and juice concentrates, and our ability to obtain and/or maintain favorable supply arrangements and relationships and procure timely and/or sufficient production of all or any of our products to meet customer demand; |
· |
Any shortages that may be experienced in the procurement of containers and/or other raw materials including, without limitation, the PET containers used for our Monster HydroTM energy drinks; |
· |
The impact of corporate activity among the limited number of suppliers from whom we purchase certain raw materials on our cost of sales; |
· |
Our ability to pass on to our customers all or a portion of any increases in the costs of raw materials, ingredients, commodities and/or other cost inputs affecting our business; |
· |
Our ability to achieve both internal domestic and international forecasts, which may be based on projected volumes and sales of many product types and/or new products, certain of which are more profitable than others; there can be no assurance that we will achieve projected levels of sales as well as forecasted product and/or geographic mixes; |
· |
Our ability to penetrate new domestic and/or international markets and/or gain approval or mitigate the delay in securing approval for the sale of our products in various countries; |
· |
Economic or political instability in one or more of our international markets; |
· |
The effectiveness of sales and/or marketing efforts by us and/or by the full service bottlers/distributors of our products, most of whom distribute products that may be regarded as competitive with our products; |
· |
Unilateral decisions by full service bottlers/distributors, convenience chains, grocery chains, mass merchandisers, specialty chain stores, club stores and other customers to discontinue carrying all or any of our products that they are carrying at any time, restrict the range of our products they carry and/or devote less resources to the sale of our products; |
· |
The effects of retailer consolidation on our business; |
· |
The costs and/or effectiveness, now or in the future, of our advertising, marketing and promotional strategies; |
· |
The success of our sports marketing endeavors both domestically and internationally; |
· |
Unforeseen economic and political changes and local or international catastrophic events; |
· |
Possible recalls of our products and/or defective production; |
· |
Our ability to make suitable arrangements for the co-packing of any of our products both domestically and internationally, the timely replacement of discontinued co-packing arrangements and/or limitations on co-packing availability, including for retort production; |
· |
Our ability to make suitable arrangements for the timely procurement of non-defective raw materials; |
· |
Our inability to protect and/or the loss of our intellectual property rights and/or our inability to use our trademarks, trade names or designs and/or trade dress in certain countries; |
· |
Volatility of stock prices which may restrict stock sales, stock purchases or other opportunities; |
· |
Provisions in our organizational documents and/or control by insiders which may prevent changes in control even if such changes would be beneficial to other stockholders; |
· |
The failure of our bottlers and/or contract packers to manufacture our products on a timely basis or at all; |
· |
Exposure to significant liabilities due to litigation, legal or regulatory proceedings; |
· |
Any disruption in and/or lack of effectiveness of our information technology systems, including a breach of cyber security, that disrupts our business or negatively impacts customer relationships; and |
· |
Recruitment and retention of senior management, other key employees and our employee base in general. |
The foregoing list of important factors and other risks detailed from time to time in our reports filed with the SEC is not exhaustive. See the section entitled Risk Factors in our Form 10-K for a more complete discussion of these risks and uncertainties and for other risks and uncertainties. Those factors and the other risk factors described therein are not necessarily all of the important factors that could cause actual results or developments to differ materially from those expressed in any of our forward-looking statements. Other unknown or unpredictable factors also could harm our results. Consequently, our actual results could be materially different from the results described or anticipated by our forward-looking statements, due to the inherent uncertainty of estimates, forecasts and projections and may be better or worse than anticipated. Given these uncertainties, you should not rely on forward-looking statements. Forward-looking statements represent our estimates and assumptions only as of the date that they were made. We expressly disclaim any duty to provide updates to forward-looking statements, and the estimates and assumptions associated with them, after the date of this report, in order to reflect changes in circumstances or expectations or the occurrence of unanticipated events except to the extent required by applicable securities laws.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
There have been no material changes in our market risk during the three-months ended September 30, 2017 compared with the disclosures in Part II, Item 7A of our Form 10-K.
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures Under the supervision and with the participation of the Companys management, including our Chief Executive Officer and Chief Financial Officer, we have evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13(a)-15(e) and 15(d)-15(e) of the Exchange Act) as of the end of the period covered by this report. Based upon this evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures are adequate and effective to ensure that information we are required to disclose in reports that we file or submit under the Exchange Act is (1) recorded, processed, summarized and reported within the time periods specified in rules and forms of the SEC and (2) accumulated and communicated to our management, including its principal executive and principal financial officers, as appropriate, to allow timely decisions regarding required disclosures.
Changes in Internal Control Over Financial Reporting There were no changes in the Companys internal controls over financial reporting during the quarter ended September 30, 2017, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
The information required by this Item is incorporated herein by reference to the Notes to Condensed Consolidated Financial StatementsNote 10. Commitments and Contingencies: Legal Proceedings in Part I, Item 1, of this Quarterly Report on Form 10-Q.
Our risk factors are discussed in our Form 10-K. There have been no material changes with respect to the risk factors disclosed in our Form 10-K.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
On February 28, 2017, the Companys Board of Directors authorized a new share repurchase program for the purchase of up to $500.0 million of the Companys outstanding common stock (the February 2017 Repurchase Plan). During the three-months ended September 30, 2017, the Company purchased 4.5 million shares of common stock at an average purchase price of $54.91 per share, for a total amount of $248.8 million (excluding broker commissions), under the February 2017 Repurchase Plan.
The following tabular summary reflects the Companys repurchase activity during the quarter ended September 30. 2017.
Period |
|
Total Number |
|
Average Price |
|
Total Number of |
|
Maximum Number (or | ||
Jul 1 - Jul 31 |
|
- |
|
$ |
- |
|
- |
|
$ |
500,000 |
Aug 1 - Aug 31 |
|
902,683 |
|
$ |
54.53 |
|
902,683 |
|
$ |
450,760 |
Sept 1 - Sept 30 |
|
3,629,075 |
|
$ |
55.00 |
|
4,531,758 |
|
$ |
251,107 |
Total |
|
4,531,758 |
|
|
|
|
|
|
¹Excluding broker commissions paid.
²Net of broker commissions paid.
During the three-months ended September 30, 2017, 892 shares were purchased from employees in lieu of cash payments for options exercised or withholding taxes due, for a total amount of $0.05 million. While such purchases are considered common stock repurchases, they are not counted as purchases against the Companys authorized share repurchase programs.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable.
None.
31.1* |
|
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
|
|
|
31.2* |
|
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
|
|
|
32.1* |
|
|
|
|
|
32.2* |
|
|
|
|
|
101* |
|
The following financial information from Monster Beverage Corporations Quarterly Report on Form 10-Q for the quarter ended September 30, 2017, formatted in XBRL (eXtensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets as of September 30, 2017 and December 31, 2016, (ii) Condensed Consolidated Statements of Income for the three- and nine-months ended September 30, 2017 and 2016, (iii) Condensed Consolidated Statements of Comprehensive Income for the three- and nine-months ended September 30, 2017 and 2016, (iv) Condensed Consolidated Statements of Cash Flows for the nine-months ended September 30, 2017 and 2016, and (v) the Notes to Condensed Consolidated Financial Statements. |
* Filed herewith
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
MONSTER BEVERAGE CORPORATION |
|
Registrant |
|
|
|
|
Date: November 8, 2017 |
/s/ RODNEY C. SACKS |
|
Rodney C. Sacks |
|
Chairman of the Board of Directors |
|
and Chief Executive Officer |