Filed by Coca-Cola Enterprises Inc. pursuant to
|
Rule 425 of the Securities Act of 1933 and
|
deemed filed pursuant to Rule 14a-12 of the
|
Securities Exchange Act of 1934
|
Subject Company: Coca-Cola Enterprises Inc.
|
Commission File No.: 001-09300
|
|
Volume
|
Value
|
Core Sparkling
|
50%
|
65%
|
Energy
|
8%
|
11%
|
Still Juices
|
5%
|
7%
|
Sports
|
21%
|
30%
|
Water
|
1%
|
1%
|
NARTD
|
18%
|
26%
|
Top 5 Brand Owners (NARTD VOL)
|
43 %
|
Coca-Cola
|
20 %
|
Danone Group
|
6 %
|
Group Alma
|
6 %
|
Nestle
|
6 %
|
Britvic
|
5 %
|
Top 5 Brands (NARTD VOL)
|
36 %
|
Coca-Cola
|
18 %
|
Cristaline
|
6 %
|
Robinsons
|
5 %
|
Pepsi-Cola
|
3 %
|
Evian
|
3 %
|
|
Category
Value Growth |
CCE value
share growth |
CCE value
share |
|
+4.3%
|
+0.1 pt
|
64.2%
|
|
|
|
|
|
+8.2%
|
+0.7 pt
|
68.2%
|
|
|
|
|
|
+4.2%
|
+0.4 pt
|
71.1%
|
|
|
|
|
|
+4.4%
|
+1.9 pt
|
51.0%
|
|
Market
Value Growth |
CCE value
share growth |
CCE value
share |
|
3.8%
|
+0.0 pt
|
29.7%
|
|
|
|
|
|
4.7%
|
+1.0 pt
|
21.4%
|
|
|
|
|
|
2.8%
|
+0.4 pt
|
39.1%
|
|
|
|
|
|
1.2%
|
+1.4pt
|
19.9%
|
|
Europe
Reported (GAAP) |
ITEMS IMPACTING COMPARABILITY
|
new CCE
(non-GAAP)(a)
|
||
|
Europe
Restructuring |
Corporate (b)
|
Norway -
Sweden (c) |
||
Net Operating Revenues
|
$6,517
|
$ -
|
$ -
|
$746
|
$7,263
|
Cost of Goods Sold
|
4,123
|
-
|
-
|
421
|
$4,544
|
Gross Profit
|
2,394
|
-
|
-
|
325
|
$2,719
|
SD&A Expenses
|
1,431
|
(7)
|
185
|
269
|
$1,878
|
Operating Income (EBIT)
|
963
|
7
|
(185)
|
56
|
$841
|
Depreciation &
Amortization |
270
|
-
|
25
|
43
|
$338
|
EBITDA
|
$1,233
|
$7
|
$(160)
|
$99
|
$1,179
|
|
Source
|
Use
|
$10 per share distribution
|
|
ü
|
Norway & Sweden Acquisition
|
|
ü
|
Balance Sheet
|
ü
|
ü
|
Cash from Operations
|
ü
|
|
Exercise of Options
|
ü
|
|
New Debt
|
ü
|
|
Other
|
ü
|
ü
|