Dr Pepper Snapple Group Reports First Quarter 2012 Results

Net sales were up 2% for the quarter

PLANO, Texas, Apr 25, 2012 (BUSINESS WIRE) — –Reported EPS were $0.48.

–Year-to-date, the company repurchased $85 million of its common stock.

–Company reaffirms full year 2012 Core EPS in the $2.90 to $2.98 range.

Dr Pepper Snapple Group, Inc. reported first quarter 2012 EPS of $0.48 compared to $0.50 in the prior year period. Excluding $0.02 per share of unrealized commodity mark-to-market gains, Core EPS were $0.46 compared to $0.50 in the prior period.

For the quarter, reported net sales increased 2% reflecting 4 percentage points of price/mix, partially offset by lower branded volumes, a reclassification of certain customer transportation allowances that were previously recorded as selling, general and administrative expenses and foreign currency translation. Reported segment operating profit (SOP) decreased 4%, or $12 million, as the benefits of higher sales and productivity improvements were more than offset by higher packaging and ingredient costs, other operating cost increases and higher marketing investments of $8 million. Reported income from operations for the quarter was $192 million including $6 million of unrealized mark-to-market gains. Reported income from operations was $202 million in the prior year period including $2 million of unrealized mark-to-market gains.

DPS President and CEO Larry Young said, “Despite expected commodity headwinds and higher pricing across our CSD brands and Hawaiian Punch and Mott’s trademarks, our business continued to perform well in the quarter, and consistent with our expectations. We outperformed the industry in both volume and dollar share in both the CSD and Tea categories. Now in its second year, Rapid Continuous Improvement (RCI) is delivering results for our customers and in our financial performance. With solid marketing plans in place for the remainder of the year and RCI further expanding across the organization, I remain confident in our plans for the year.”

                          EPS reconciliation                          First Quarter
                                                               ---------------------------
                                                                  2012      2011   Percent
                                                                                   Change
                                                                 -----      ----  ------
        Reported EPS                                           $  0.48    $ 0.50   (4)
        Items affecting comparability
        - Unrealized commodity mark-to-market net loss (gain)    (0.02)       -
        Core EPS                                               $  0.46    $ 0.50   (8)
        -----------------------------------------------------  - -----    - ----  --- ---
        EPS - earnings per share

Net sales and SOP in the tables and commentary below are presented on a currency neutral basis. For a reconciliation of non-GAAP to GAAP measures see page A-5 accompanying this release.

        Summary of 2012 results        First Quarter
        (Percent change)
                                  ------------------
                                   As Reported  Currency
                                                 Neutral
                                  ----------   --------
        BCS Volume                    0           0
        ------------------------  -----        ----
        Sales Volume                 (1)        (1)
        ------------------------  ----- -----  ---- ----
        Net Sales                     2           3
        ------------------------  -----        ----
        SOP                          (4)        (3)
        ------------------------  ----- -----  ---- ----
        BCS - bottler case sales

BCS Volume

For the quarter, BCS volume was flat with carbonated soft drinks (CSDs) growing 2% and non-carbonated beverages (NCBs) declining 7%.

In CSDs, Dr Pepper volume increased 2%. Canada Dry, A&W and Sunkist soda all grew mid-single digits, while 7UP increased low-single digits. Penafiel and Squirt also posted solid gains, while Crush declined mid-single digits and Sun Drop declined double-digits, as we cycled the national launch of the brand in the prior year period. Fountain foodservice volume grew 5%, cycling 7% volume growth in the prior year period.

In NCBs, Hawaiian Punch volume declined 21% and Mott’s volume declined 16% due to cycling price increases that were taken in mid-year 2011. Clamato increased 27% and Snapple volume grew 5%, cycling 10% growth in the prior year period.

By geography, U.S. and Canada volume was flat while volume grew 4% in Mexico and the Caribbean.

Sales volume

For the quarter, sales volume decreased 1%. Branded volume declined just over 1%, while contract manufacturing volume increased.

        2012 Segment results                      First Quarter
        (Percent Change)
        -----------------------  -----------------------------------
                                          As Reported          Currency Neutral
                                 ----------------------------- -----------------
                                 Sales Volume   Net Sales  SOP  Net Sales   SOP
                                 -----------   ---------  --   ---------  ----
        Beverage Concentrates         (3)           0     (10)      0     (10)
        -----------------------  -----------   ---------  --   ---------  ----
        Packaged Beverages             1            3       2       3       3
        -----------------------  ------------- ---------  ---- ---------  ----
        Latin America Beverages        4            0      14       6      60
        -----------------------  ------------- ---------  ---- ---------  ----
        Total                         (1)           2      (4)      3      (3)
        -----------------------  -----------   ---------  --   ---------  ----

Beverage Concentrates

Net sales for the quarter were flat as 4 percentage points of concentrate pricing were offset by a 3% volume decline and higher discounts. SOP decreased 10% principally due to increased marketing investments and higher ingredient costs.

Packaged Beverages

Net sales for the quarter were up 3% reflecting favorable mix and 2 percentage points of pricing, partially offset by the reclassification of certain customer transportation allowances that were previously recorded in selling, general and administrative expenses. SOP increased 3% as the benefits of higher sales were partially offset by cost inflation in packaging and ingredients and other operating costs.

Latin America Beverages

Net sales for the quarter increased 6% reflecting favorable product mix and a 4% increase in volume. Net sales growth was partially offset by the reclassification of certain customer transportation allowances that were previously recorded as selling, general and administrative expenses. SOP increased 60% reflecting net sales growth and favorable operating leverage, partially offset by higher packaging, ingredient and manufacturing costs.

Corporate and other items

For the quarter, corporate costs totaled $65 million, including $6 million of unrealized commodity-related mark-to-market gains. Corporate costs in the prior year period were $67 million, including $2 million of unrealized commodity-related mark-to-market gains.

Net interest expense increased $6 million compared to the prior year, as the company re-financed low floating rate debt in November 2011.

For the quarter, the effective tax rate was 37.4% compared to 36.0% last year, as last year’s rate included certain one-time tax benefits related to the PepsiCo, Inc. and The Coca-Cola Company licensing agreements.

Cash flow

For the quarter, the company used $325 million of cash in operating activities, which included the payment of $508 million in taxes related to the PepsiCo, Inc. and The Coca-Cola Company licensing agreements. Capital spending totaled $51 million. The company returned $153 million to shareholders in the form of stock repurchases ($85 million) and dividends ($68 million).

2012 full year guidance

The company continues to expect full year reported net sales growth near the low end of its long-term 3% to 5% range and Core EPS to be in the $2.90 to $2.98 range.

Packaging and ingredient costs are expected to increase COGS between 2% and 3%, on a constant volume/mix basis.

The company expects its tax rate to be approximately 37%.

The company expects capital spending to be approximately 4.0% of net sales.

Definitions

Bottler case sales (BCS) volume: Sales of finished beverages, in equivalent 288 fluid ounce cases, sold by the company and its bottling partners to retailers and independent distributors and excludes contract manufacturing volume. Volume for products sold by the company and its bottling partners is reported on a monthly basis, with the first quarter comprising January, February and March.

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

Pricing refers to the impact of list price changes.

Unrealized mark-to-market: We recognize the change in the fair value of open commodity derivative positions between periods in corporate unallocated expenses, as these instruments do not qualify for hedge accounting treatment. As the underlying commodity is delivered, the realized gains and losses are subsequently reflected in the segment results.

EPS represents diluted earnings per share.

Core EPS is defined as EPS adjusted for the unrealized mark-to-market impact of commodity derivatives and certain items that are excluded for comparison to prior year periods.

Forward-looking statements

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including, in particular, statements about future events, future financial performance including earnings estimates, plans, strategies, expectations, prospects, competitive environment, regulation, and cost and availability of raw materials. Forward-looking statements include all statements that are not historical facts and can be identified by the use of forward-looking terminology such as the words “may,” “will,” “expect,” “anticipate,” “believe,” “estimate,” “plan,” “intend” or the negative of these terms or similar expressions. These forward-looking statements have been based on our current views with respect to future events and financial performance. Our actual financial performance could differ materially from those projected in the forward-looking statements due to the inherent uncertainty of estimates, forecasts and projections, and our financial performance may be better or worse than anticipated. Given these uncertainties, you should not put undue reliance on any forward-looking statements. All of the forward-looking statements are qualified in their entirety by reference to the factors discussed under “Risk Factors” in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2011, and our other filings with the Securities and Exchange Commission. Forward-looking statements represent our estimates and assumptions only as of the date that they were made. We do not undertake any duty to update the forward-looking statements, and the estimates and assumptions associated with them, after the date of this release, except to the extent required by applicable securities laws.

Conference Call

At 10 a.m. (CDT) today, the company will host a conference call with investors to discuss first quarter results and the outlook for 2012. The conference call and slide presentation will be accessible live through DPS’s website at http://www.drpeppersnapple.com and will be archived for replay for a period of 14 days.

In discussing financial results and guidance, the company may refer to certain non-GAAP measures. Reconciliations of any such non-GAAP measures to the most directly comparable financial measures in accordance with GAAP can be found on page A-5 accompanying this release and under “Financial Press Releases” on the company’s website at http://www.drpeppersnapple.com in the “Investors” section.

About Dr Pepper Snapple Group

Dr Pepper Snapple Group, Inc. DPS -3.15% is the leading producer of flavored beverages in North America and the Caribbean. Our success is fueled by more than 50 brands that are synonymous with refreshment, fun and flavor. We have 6 of the top 10 non-cola soft drinks, and 11 of our 14 leading brands are No. 1 in their flavor categories. In addition to our flagship Dr Pepper and Snapple brands, our portfolio includes Sunkist soda, 7UP, A&W, Canada Dry, Crush, Mott’s, Squirt, Hawaiian Punch, Penafiel, Clamato, Schweppes, Rose’s and Mr & Mrs T mixers. To learn more about our iconic brands and Plano, Texas-based company, please visit www.drpeppersnapple.com .

                                          DR PEPPER SNAPPLE GROUP, INC.
                                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                               For the Three Months Ended March 31, 2012 and 2011
                                 (Unaudited, in millions except per share data)
                                                                                        For the
                                                                                  Three Months Ended
                                                                                       March 31,
                                                                               -------------------------
                                                                                      2012       2011
                                                                                     -----      -----
        Net sales                                                                  $ 1,362    $ 1,331
        Cost of sales                                                                  584        547
                                                                                     -----      -----
           Gross profit                                                                778        784
        Selling, general and administrative expenses                                   553        547
        Depreciation and amortization                                                   31         33
        Other operating expenses                                                         2          2
                                                                                     -----      -----
           Income from operations                                                      192        202
        Interest expense                                                                32         27
        Interest income                                                                 --         (1)
        Other income, net                                                               (3)       (2)
                                                                                     ----- -    ----- -
           Income before provision for income taxes and equity in earnings of          163        178
           unconsolidated subsidiaries
        Provision for income taxes                                                      61         64
                                                                                     -----      -----
           Income before equity in earnings of unconsolidated subsidiaries             102        114
        Equity in earnings of unconsolidated subsidiaries, net of tax                   --         --
                                                                                     -----      -----
        Net income                                                                 $   102    $   114
                                                                               ===== =====    = =====
        Earnings per common share:
           Basic                                                                   $  0.48    $  0.51
           Diluted                                                                    0.48       0.50
        Weighted average common shares outstanding:
           Basic                                                                     212.6      223.6
           Diluted                                                                   213.9      226.3
        Cash dividends declared per common share                                   $  0.34    $  0.25
                                                       A-1
                                             DR PEPPER SNAPPLE GROUP, INC.
                                         CONDENSED CONSOLIDATED BALANCE SHEETS
                                      As of March 31, 2012 and December 31, 2011
                               (Unaudited, in millions except share and per share data)
                                                                                 March 31,      December 31,
                                                                                     2012             2011
                                                                                    ------           ------
                                       Assets
        Current assets:
         Cash and cash equivalents                                                $    192         $    701
         Accounts receivable:
            Trade, net                                                                 564              585
            Other                                                                       37               50
         Inventories                                                                   225              212
         Deferred tax assets                                                            86               96
         Prepaid expenses and other current assets                                     157              113
                                                                                    ------           ------
            Total current assets                                                     1,261            1,757
        Property, plant and equipment, net                                           1,149            1,152
        Investments in unconsolidated subsidiaries                                      14               13
        Goodwill                                                                     2,983            2,980
        Other intangible assets, net                                                 2,687            2,677
        Other non-current assets                                                       558              573
        Non-current deferred tax assets                                                132              131
                                                                                    ------           ------
            Total assets                                                          $  8,784         $  9,283
                                                                             ====== ======    ====== ======
                        Liabilities and Stockholders' Equity
        Current liabilities:
         Accounts payable                                                              313              265
         Deferred revenue                                                               65               65
         Current portion of long-term obligations                                      452              452
         Income taxes payable                                                           40              530
         Other current liabilities                                                     542              603
                                                                                    ------           ------
            Total current liabilities                                                1,412            1,915
        Long-term obligations                                                        2,247            2,256
        Non-current deferred tax liabilities                                           602              586
        Non-current deferred revenue                                                 1,434            1,449
        Other non-current liabilities                                                  829              814
                                                                                    ------           ------
            Total liabilities                                                        6,524            7,020
        Commitments and contingencies
        Stockholders' equity:
         Preferred stock, $.01 par value, 15,000,000 shares authorized, no              --               --
         shares issued
         Common stock, $.01 par value, 800,000,000 shares authorized,                    2                2
         211,832,813 and 212,130,239 shares issued and outstanding for 2012
         and 2011, respectively
         Additional paid-in capital                                                  1,575            1,631
         Retained earnings                                                             769              740
         Accumulated other comprehensive loss                                          (86)           (110)
                                                                                    ------ -         ------ -
            Total stockholders' equity                                               2,260            2,263
                                                                                    ------           ------
              Total liabilities and stockholders' equity                          $  8,784         $  9,283
                                                                             ====== ======    ====== ======
                                                          A-2
                                         DR PEPPER SNAPPLE GROUP, INC.
                                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                              For the Three Months Ended March 31, 2012 and 2011
                                           (Unaudited, in millions)
                                                                            For the Three Months Ended
                                                                                     March 31,
                                                                            ---------------------------
                                                                                    2012       2011
                                                                                   ------     ------
        Operating activities:
        Net income                                                               $    102   $    114
        Adjustments to reconcile net income to net cash (used in) provided
        by operating activities:
         Depreciation expense                                                          51         49
         Amortization expense                                                           9          9
         Amortization of deferred revenue                                             (16)      (16)
         Employee stock-based compensation expense                                      8          8
         Deferred income taxes                                                         28        (86)
         Other, net                                                                   (16)       (1)
         Changes in assets and liabilities:
            Trade accounts receivable                                                  24        (24)
            Other accounts receivable                                                  15         (2)
            Inventories                                                               (11)      (19)
            Other current and non-current assets                                      (45)      (71)
            Other current and non-current liabilities                                 (44)      (49)
            Trade accounts payable                                                     46         29
            Income taxes payable                                                     (476)      110
                                                                                   ------ -   ------
              Net cash (used in) provided by operating activities                    (325)       51
        Investing activities:
        Purchase of property, plant and equipment                                     (51)      (54)
        Purchase of intangible assets                                                  (6)       --
        Proceeds from disposals of property, plant and equipment                        4         --
                                                                                   ------     ------
              Net cash used in investing activities                                   (53)      (54)
        Financing activities:
        Proceeds from senior unsecured notes                                           --        500
        Repurchase of shares of common stock                                          (85)     (100)
        Dividends paid                                                                (68)      (56)
        Proceeds from stock options exercised                                           6          2
        Excess tax benefit on stock-based compensation                                 13          1
        Other, net                                                                     --         (4)
                                                                                   ------     ------ -
              Net cash (used in) provided by financing activities                    (134)      343
        Cash and cash equivalents -- net change from:
        Operating, investing and financing activities                                (512)      340
        Effect of exchange rate changes on cash and cash equivalents                    3          2
        Cash and cash equivalents at beginning of period                              701        315
                                                                                   ------     ------
        Cash and cash equivalents at end of period                               $    192   $    657
                                                                            ====== ======   = ======
        Supplemental cash flow disclosures of non-cash investing and
        financing activities:
        Capital expenditures included in accounts payable                        $     41   $     39
        Dividends declared but not yet paid                                            73         55
        Capital lease additions                                                         6         --
        Supplemental cash flow disclosures:
        Interest paid                                                            $      7   $     --
        Income taxes paid                                                             502         28
                                                      A-3
                                        DR PEPPER SNAPPLE GROUP, INC.
                                       OPERATIONS BY OPERATING SEGMENT
                             For the Three Months Ended March 31, 2012 and 2011
                                          (Unaudited, in millions)
                                                                         For the Three Months Ended
                                                                                  March 31,
                                                                         ------------------------
                                                                            2012          2011
                                                                         ----------  --------------
        Segment Results - Net sales
           Beverage Concentrates                                               $254            $255
           Packaged Beverages                                                 1,017             985
           Latin America Beverages                                               91              91
                                                                         ----------  --------------
        Net sales                                                            $1,362          $1,331
                                                                         ==========  ==============
                                                                         For the Three Months Ended
                                                                                  March 31,
                                                                         ------------------------
                                                                            2012          2011
                                                                         ----------  --------------
        Segment Results - SOP
           Beverage Concentrates                                               $140            $155
           Packaged Beverages                                                   111             109
           Latin America Beverages                                                8               7
                                                                         ----------  --------------
              Total SOP                                                         259             271
           Unallocated corporate costs                                           65              67
           Other operating expenses                                               2               2
                                                                         ----------  --------------
        Income from operations                                                  192             202
           Interest expense, net                                                 32              26
           Other income, net                                                    (3)             (2)
                                                                         ----------  --------------
        Income before provision for income taxes and equity in earnings        $163            $178
        of unconsolidated subsidiaries
                                                                         ==========  ==============
                                                     A-4

DR PEPPER SNAPPLE GROUP, INC. RECONCILIATION OF GAAP AND NON-GAAP INFORMATION For the Three Months Ended March 31, 2012 and 2011 (Unaudited)

The company reports its financial results in accordance with U.S. GAAP. However, management believes that certain non-GAAP measures, that reflect the way management evaluates the business, may provide investors with additional information regarding the company’s results, trends and ongoing performance on a comparable basis. Specifically, investors should consider the following with respect to our quarterly results:

Net sales and Segment Operating Profit, as adjusted: Net sales and Segment Operating Profit are on a currency neutral basis.

                                                 For the Three Months Ended March 31, 2012
                                               ---------------------------------------------
                                                  Beverage     Packaged     Latin
                                                                           America
        Percent change                          Concentrates   Beverages  Beverages   Total
        -------------------------------------  -------------- ---------- ---------- --------
        Reported net sales                         -- %          3 %       -- %       2 %
           Impact of foreign currency              -- %         -- %        6 %       1 %
                                               ------ ------  ---- ----  ---- ----  --- ---
        Net sales, as adjusted                     -- %          3 %        6 %       3 %
                                               ====== ======  ==== ====  ==== ====  === ===
                                                 For the Three Months Ended March 31, 2012
                                               ---------------------------------------------
                                                  Beverage     Packaged     Latin
                                                                           America
        Percent change                          Concentrates   Beverages  Beverages   Total
        -------------------------------------  -------------- ---------- ---------- --------
        Reported segment operating profit         (10)%         2 %       14 %      (4)%
           Impact of foreign currency              -- %          1 %       46 %       1 %
                                               ------ ------  ---- ----  ---- ----  --- ---
        Segment operating profit, as adjusted     (10)%         3 %       60 %      (3)%
                                               ====== ======  ==== ====  ==== ====  === ===

Core EPS: Core EPS is defined as Reported EPS adjusted for the unrealized mark-to-market impact of commodity derivatives and certain items that are excluded for comparison to prior year periods. The tables below provide reconciliations of the reported to the Core EPS for the three months ended March 31, 2012 and 2011.

                                                                   For the Three Months Ended March 31,
                                                                ------------------------------------------
                                                                      2012            2011  % Change
                                                                     -----            ----  --------
        Reported EPS                                               $  0.48          $ 0.50        (4)%
           Unrealized commodity mark-to-market net loss (gain)       (0.02)            --
                                                                     ----- ----       ----
        Core EPS                                                   $  0.46          $ 0.50        (8)%
                                                                ==== =====       ==== ====
                                                        A-5

SOURCE: Dr Pepper Snapple Group, Inc.

        Dr Pepper Snapple Group, Inc.
        Media Relations
        Tina Barry, 972-673-7931
        or
        Greg Artkop, 972-673-8470
        or
        Investor Relations
        Carolyn Ross, 972-673-7935