SNAPPLE BEVERAGE GROUP INC
10-Q, 2000-08-21
BOTTLED & CANNED SOFT DRINKS & CARBONATED WATERS
Previous: MEGAMEDIA NETWORKS INC, 10QSB, EX-27.1, 2000-08-21
Next: SNAPPLE BEVERAGE GROUP INC, 10-Q, EX-27, 2000-08-21




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


                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q

(X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
    ACT OF 1934

For the quarterly period ended July 2, 2000

                                       OR

( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
    ACT OF 1934

For the transition period from ____________________ to_________________

Commission file number: 333-78625-11
                        ------------

                          SNAPPLE BEVERAGE GROUP, INC.
                    --------------------------------------------
              (Exact name of registrant as specified in its charter)

             Delaware                                 65-0748978
             --------                                 ----------
      (State or other jurisdiction of             (I.R.S. Employer
       incorporation or organization)            Identification No.)

            709 Westchester Avenue,
            White Plains, New York                      10604
            ----------------------                      -----
     (Address of principal executive offices)         (Zip Code)

                                 (914) 397-9200
                   ---------------------------------------------
               (Registrant's telephone number, including area code)

                         Triarc Beverage Holdings Corp.
              -------------------------------------------------------
                (Former name, former address and former fiscal year,
                            if changed since last report)

        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 (  )

        There were 850,500 shares of the registrant's  common stock  outstanding
as of August 11, 2000.

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

<PAGE>



PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements.

<TABLE>
<CAPTION>


                  SNAPPLE BEVERAGE GROUP, INC. AND SUBSIDIARIES
                    (Formerly TRIARC BEVERAGE HOLDINGS CORP.)
                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                                                                                  January 2,      July 2,
                                                                                                   2000 (A)         2000
                                                                                                   --------         ----
                                                                                                       (In thousands)
                                                                                                         (Unaudited)

                                              ASSETS

<S>                                                                                             <C>            <C>
Current assets:
    Cash and cash equivalents...................................................................$     22,108   $     17,781
    Receivables.................................................................................      50,579         88,454
    Inventories.................................................................................      55,848         80,039
    Deferred income tax benefit.................................................................      11,276         11,276
    Prepaid expenses and other current assets...................................................       2,816          3,023
                                                                                                ------------   ------------
         Total current assets...................................................................     142,627        200,573
Properties......................................................................................      17,839         24,463
Unamortized costs in excess of net assets of acquired companies.................................     119,356        116,635
Trademarks......................................................................................     244,181        239,102
Other intangible assets.........................................................................      31,122         32,898
Deferred costs and other assets.................................................................      15,780         14,570
                                                                                                ------------   ------------
                                                                                                $    570,905   $    628,241
                                                                                                ============   ============

                   LIABILITIES AND STOCKHOLDERS' DEFICIT

Current liabilities:
    Current portion of long-term debt...........................................................$     32,301   $     31,907
    Accounts payable ...........................................................................      28,063         48,013
    Accrued expenses ...........................................................................      54,978         61,697
    Due to Triarc Companies, Inc. and affiliates ...............................................      30,064         63,664
                                                                                                ------------   ------------
         Total current liabilities..............................................................     145,406        205,281
Long-term debt..................................................................................     646,009        635,276
Deferred income taxes...........................................................................      61,337         61,337
Other liabilities...............................................................................       5,615          5,859
Redeemable preferred stock......................................................................      96,320        100,962
Stockholders' deficit:
    Common stock................................................................................         850            850
    Additional paid-in capital..................................................................         --           1,319
    Accumulated deficit.........................................................................     (72,197)       (70,702)
    Receivable from parent......................................................................    (312,417)      (311,832)
    Accumulated other comprehensive deficit.....................................................         (18)          (109)
                                                                                                ------------   ------------
          Total stockholders' deficit...........................................................    (383,782)      (380,474)
                                                                                                ------------   ------------
                                                                                                $    570,905   $    628,241
                                                                                                ============   ============


(A) Derived from the audited consolidated  financial statements as of January 2, 2000.


</TABLE>


    See  accompanying  notes to  condensed  consolidated financial statements.

<PAGE>

<TABLE>
<CAPTION>


                                         SNAPPLE BEVERAGE GROUP, INC. AND SUBSIDIARIES
                                           (Formerly TRIARC BEVERAGE HOLDINGS CORP.)
                                        CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                                             Three months ended                  Six months ended
                                                        -----------------------------       ---------------------------
                                                            July 4,          July 2,           July 4,        July 2,
                                                             1999             2000              1999            2000
                                                             ----             ----              ----            ----
                                                                                 (In thousands)
                                                                                   (Unaudited)

<S>                                                     <C>               <C>               <C>             <C>
Net revenues............................................$    196,370      $    208,780      $   325,532     $    349,411
                                                        ------------      ------------      -----------     ------------
Costs and expenses:
    Cost of sales, excluding depreciation and
      amortization related to sales of $396,000,
      $448,000, $763,000 and $853,000...................     112,881           120,278          187,639          202,744
    Advertising, selling and distribution...............      49,714            50,480           83,277           83,069
    General and administrative .........................      10,301            12,026           19,986           23,547
    Depreciation and amortization, excluding
      amortization of deferred financing costs..........       5,662             6,459           11,047           12,743
    Capital structure reorganization related
      charges...........................................         750               204            3,000              408
                                                        ------------      ------------      -----------     ------------
                                                             179,308           189,447          304,949          322,511
                                                        ------------      ------------      -----------     ------------
      Operating profit .................................      17,062            19,333           20,583           26,900
Interest expense........................................      (8,899)          (10,518)         (16,656)         (20,478)
Other income, net.......................................         298               275              696              423
                                                        ------------      ------------      -----------     ------------
      Income before income taxes and
         extraordinary charge...........................       8,461             9,090            4,623            6,845
Provision for income taxes..............................      (3,485)           (4,090)          (2,080)          (3,080)
                                                        ------------      ------------      -----------     ------------
      Income before extraordinary charge................       4,976             5,000            2,543            3,765
Extraordinary charge....................................         --                --            (4,876)             --
                                                        ------------      ------------      -----------     -----------
      Net income (loss).................................$      4,976      $      5,000      $    (2,333)    $      3,765
                                                        ============      ============      ===========     ============








     See  accompanying  notes  to  condensed  consolidated financial statements.

</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                        SNAPPLE BEVERAGE GROUP, INC. AND SUBSIDIARIES
                                          (Formerly TRIARC BEVERAGE HOLDINGS CORP.)
                                       CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                                                 Six months ended
                                                                                           ---------------------------
                                                                                             July 4,           July 2,
                                                                                              1999              2000
                                                                                              ----              ----
                                                                                                  (In thousands)
                                                                                                    (Unaudited)

<S>                                                                                       <C>               <C>
Cash flows from operating activities:
   Net income (loss) . . .................................................................$   (2,333)       $    3,765
   Adjustments to reconcile net income (loss) to net cash used in operating activities:
        Amortization of costs in excess of net assets of acquired companies,
           trademarks and certain other items.............................................     8,092             9,579
        Depreciation and amortization of properties.......................................     2,955             3,164
        Amortization of deferred financing costs..........................................     1,034             1,026
        Write-off of unamortized deferred financing costs and interest rate cap
           agreement costs................................................................     7,990               --
        Capital structure reorganization related charges..................................     3,000               408
        Provision for doubtful accounts...................................................       927               289
        Provision for deferred income taxes...............................................     1,592               --
        Other, net........................................................................       308               111
        Changes in operating assets and liabilities:
           Increase in receivables........................................................   (41,363)          (37,954)
           Increase in inventories........................................................   (21,845)          (24,001)
           Increase in prepaid expenses and other current assets..........................      (174)             (124)
           Increase in accounts payable and accrued expenses..............................    19,530            27,023
           Increase in due to Triarc Companies, Inc. and affiliates.......................    14,996             1,470
                                                                                          ----------        ----------
                Net cash used in operating activities.....................................    (5,291)          (15,244)
                                                                                          ----------        ----------
Cash flows from investing activities:
   Capital expenditures...................................................................    (3,078)           (9,630)
   Business acquisitions..................................................................   (17,376)             (177)
   Other .................................................................................       121              (274)
                                                                                          ----------        ----------
                Net cash used in investing activities.....................................   (20,333)          (10,081)
                                                                                          ----------        ----------
Cash flows from financing activities:
   Repayments of long-term debt...........................................................  (287,395)          (33,451)
   Proceeds from long-term debt...........................................................   378,700            22,324
   Advances from affiliate................................................................       --             32,125
   Dividends .............................................................................   (82,837)              --
   Deferred financing costs...............................................................   (16,822)              --
   Reimbursement of estimated deferred financing costs from affiliate.....................     3,410               --
                                                                                          ----------        ----------
                Net cash provided by (used in) financing activities.......................    (4,944)           20,998
                                                                                          ----------        ----------
Net decrease in cash and cash equivalents.................................................   (30,568)           (4,327)
Cash and cash equivalents at beginning of period..........................................    39,578            22,108
                                                                                          ----------        ----------
Cash and cash equivalents at end of period................................................$    9,010        $   17,781
                                                                                          ==========        ==========


</TABLE>

 See   accompanying   notes  to  condensed   consolidated financial statements.


<PAGE>


                  SNAPPLE BEVERAGE GROUP, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  July 2, 2000
                                   (Unaudited)

(1)  Basis of Presentation

     The accompanying  unaudited condensed  consolidated financial statements of
Snapple Beverage Group, Inc.  ("Snapple  Beverage Group," and, together with its
subsidiaries,  the "Company"),  formerly Triarc Beverage Holdings Corp., a 99.9%
owned  subsidiary  of Triarc  Consumer  Products  Group,  LLC ("Triarc  Consumer
Products  Group") and an indirect  99.9% owned  subsidiary of Triarc  Companies,
Inc. ("Triarc"),  have been prepared in accordance with Rule 10-01 of Regulation
S-X  promulgated  by the  Securities  and Exchange  Commission  (the "SEC") and,
therefore,  do not include all  information  and footnotes  necessary for a fair
presentation  of financial  position,  results of  operations  and cash flows in
conformity with generally accepted accounting principles.  In the opinion of the
Company,  however, the accompanying  condensed consolidated financial statements
contain  all  adjustments,  consisting  only of  normal  recurring  adjustments,
necessary to present  fairly the Company's  financial  position as of January 2,
2000 and July 2,  2000,  its  results  of  operations  for the  three-month  and
six-month periods ended July 4, 1999 and July 2, 2000 and its cash flows for the
six-month  periods  ended  July 4,  1999  and July 2,  2000  (see  below).  This
information  should  be read in  conjunction  with  the  consolidated  financial
statements  and notes thereto  included in the  Company's  Annual Report on Form
10-K for the fiscal  year  ended  January  2, 2000 (the  "Form  10-K").  Certain
statements  in  these  notes  to  condensed  consolidated  financial  statements
constitute "forward-looking  statements" under the Private Securities Litigation
Reform Act of 1995. Such forward-looking statements involve risks, uncertainties
and  other  factors  which  may  cause  the  actual   results,   performance  or
achievements of the Company to be materially  different from any future results,
performance  or  achievements  expressed  or  implied  by  such  forward-looking
statements. See Part II - "Other Information."

     Effective May 17, 1999 Triarc Consumer Products Group contributed the stock
of Stewart's  Beverages,  Inc.  ("Stewart's")  to Snapple  Beverage  Group.  The
consolidated  results  of  operations  and  cash  flows  of  Stewart's  and  its
subsidiaries  have been consolidated with Snapple Beverage Group since Stewart's
was under the common control of Triarc,  and,  accordingly,  are presented on an
"as if pooling"  basis prior to the capital  contribution  of Stewart's  capital
stock to Snapple Beverage Group.

     The  Company  reports on a fiscal year basis  consisting  of 52 or 53 weeks
ending on the Sunday  closest  to  December  31. In  accordance  therewith,  the
Company's  first half of 1999  commenced on January 4, 1999 and ended on July 4,
1999,  with its second  quarter  commencing  on April 5, 1999 and the  Company's
first half of 2000 commenced on January 3, 2000 and ended on July 2, 2000,  with
its second quarter  commencing on April 3, 2000. For purposes of these condensed
consolidated financial statements,  the periods (1) from January 4, 1999 to July
4, 1999 and April 5, 1999 to July 4, 1999 are referred to below as the six-month
and three-month periods ended July 4, 1999,  respectively,  and (2) from January
3, 2000 to July 2, 2000 and April 3, 2000 to July 2, 2000 are  referred to below
as the six-month and three-month periods ended July 2, 2000, respectively.

(2)  Inventories

     The following is a summary of the components of inventories (in thousands):

                                              January 2,           July 2,
                                                 2000               2000
                                                 ----               ----

     Raw materials...........................$   17,540         $   25,090
     Finished goods..........................    38,308             54,949
                                             ----------         ----------
                                             $   55,848         $   80,039
                                             ==========         ==========

(3)   Capital Structure Reorganization Related Charges

     The  capital  structure  reorganization  related  charges of  $750,000  and
$3,000,000 recognized during the three-month and six-month periods ended July 4,
1999, respectively,  and $204,000 and $408,000 recognized during the three-month
and six-month periods ended July 2, 2000, respectively,  resulted from equitable
adjustments  made in 1999 to the  terms of then  outstanding  options  under the
Company's  stock  option plan (the  "Snapple  Beverage  Plan") to adjust for the
effects of net distributions of $91,342,000, principally consisting of transfers
of cash and  deferred  tax  assets,  from  Snapple  Beverage  Group  to  Triarc,
partially  offset by the  effect of the  contribution  of  Stewart's  to Snapple
Beverage Group effective May 17, 1999.

      The Snapple Beverage Plan provides for an equitable  adjustment of options
in the event of a  recapitalization  or similar event.  As a result of these net
distributions and the terms of the Snapple Beverage Plan, the exercise prices of
the  options  granted  in 1997 and 1998  were  equitably  adjusted  in 1999 from
$147.30 and $191.00 per share,  respectively,  to $107.05 and $138.83 per share,
respectively,  and a cash payment (the "Cash  Payment") of $51.34 and $39.40 per
share,  respectively,  is due to the option holder following the exercise of the
stock  options  and either (1) the sale by the option  holder to the  Company of
shares of the  Company's  common stock  received  upon the exercise of the stock
options or (2) the  consummation  of an initial public offering of the Company's
common  stock (see Note 7). The Company is  responsible  for the Cash Payment to
its  employees  who are option  holders and Triarc is  responsible  for the Cash
Payment to its  employees  who are option  holders  either  directly  or through
reimbursement  to the  Company.  The Company  has  accounted  for the  equitable
adjustment in accordance with the intrinsic value method.  Compensation  expense
is being recognized for the cash to be paid by the Company to its option holders
in connection  with the exercise of the stock  options  ratably over the vesting
period  of the  stock  options.  No  compensation  expense  has  been or will be
recognized  for the changes in the exercise  prices of the  outstanding  options
because such  modifications to the options did not create a new measurement date
under the intrinsic value method.

(4)   Comprehensive Income (Loss)

      The  following  is a summary of the  components  of  comprehensive  income
(loss) (in thousands):

<TABLE>
<CAPTION>
                                                                 Three months ended            Six months ended
                                                              -------------------------    -------------------------
                                                                July 4,       July 2,        July 4,         July 2,
                                                                 1999          2000           1999            2000
                                                                 ----          ----           ----            ----

    <S>                                                       <C>            <C>           <C>            <C>
     Net income (loss) .......................................$    4,976     $    5,000    $    (2,333)   $    3,765
     Net change in currency translation adjustment............       (13)           (77)           (81)          (91)
                                                              ----------     ----------    -----------    ----------
        Comprehensive income (loss)...........................$    4,963     $    4,923    $    (2,414)   $    3,674
                                                              ==========     ==========    ===========    ==========

</TABLE>

(5)   Transactions with Related Parties

      On March 31, 2000 Triarc acquired certain assets, principally distribution
rights, of California Beverage Company ("California Beverage"), a distributor of
the Company's premium beverage products in the City and County of San Francisco,
California,  for cash of $1,620,000  including expenses of $20,000. On April 19,
2000 Triarc  acquired  certain  inventories  of California  Beverage for cash of
$146,000.  Triarc contributed the assets of California Beverage it acquired as a
capital   contribution  to  Triarc  Consumer  Products  Group,   which  in  turn
contributed them to the Company.

      On May 16, 2000 Triarc acquired certain assets,  principally  distribution
rights,  of Northern  Glacier Ltd.  ("Northern  Glacier"),  a distributor of the
Company's Mistic premium beverage  products in five counties in New Jersey,  who
will continue as the Company's  sub-distributor in two of those counties, for an
aggregate purchase price of $2,200,000,  subject to post-closing adjustments. Of
the purchase  price,  $1,870,000 was paid through offset of accounts  receivable
and a note  receivable  otherwise owed to the Company by the seller,  which were
reimbursed  to the  Company by Triarc,  $275,000  is to be paid by Triarc or the
Company   to   the   seller   following   the   conclusion   of   the   seller's
sub-distributorship  arrangement and $55,000 was paid by Triarc in cash.  Triarc
contributed the acquired assets of Northern  Glacier,  to the extent paid for by
Triarc, as a capital  contribution to Triarc Consumer  Products Group,  which in
turn  contributed  them to the Company.  Such assets paid for by Triarc excluded
those  related to the $275,000  deferred  payment,  the  liability for which was
recognized by the Company.

     During  the six months  ended  July 2, 2000 the  Company  was  advanced  an
aggregate  $32,125,000 on a non-interest bearing basis by RC/Arby's  Corporation
("RC/Arby's"), a wholly-owned subsidiary of Triarc Consumer Products Group. Such
amount is included in "Due to Triarc Companies,  Inc. and affiliates" at July 2,
2000.  Subsequent  to  July 2,  2000,  the  Company  repaid  $7,800,000  of such
advances.

     The Company  continues  to have certain  related  party  transactions  with
Triarc of the same nature and general magnitude as those described in Note 17 to
the consolidated  financial statements in the Form 10-K. In addition, see Note 3
above for discussion of another related party transaction.

(6)   Legal Matters

      The  Company  is  involved  in  litigation  and claims  incidental  to its
business.  The Company has reserves for legal matters aggregating $375,000 as of
July 2, 2000.  Although  the outcome of such matters  cannot be  predicted  with
certainty and some of these may be disposed of unfavorably to the Company, based
on  currently  available  information  and  given the  Company's  aforementioned
reserves,  the Company  does not  believe  that such legal  matters  will have a
material  adverse effect on its  consolidated  financial  position or results of
operations.

(7)   Snapple Beverage Group Initial Public Offering

      Snapple Beverage Group, as restructured (see below),  currently intends to
issue  an  estimated  $100,000,000  of its  common  stock in an  initial  public
offering  (the  "Offering").  These  shares  will be  registered  pursuant  to a
registration  statement  on Form S-1 that has been  filed with the SEC but which
has not yet been declared effective (see Part II. Item 5. "Other Information").

      Assuming the  successful  completion of the Offering,  the Company will be
restructured  (the  "Restructuring").   In  accordance  with  the  restructuring
transactions, Snapple Beverage Group will be transferred to RC/Arby's, RC/Arby's
(parent  company)  and  the  restaurant   franchising   business  will  then  be
effectively  distributed from Triarc Consumer Products Group to Triarc and, as a
result of a series of  transactions,  Triarc  Consumer  Products Group will then
effectively merge into Snapple Beverage Group.

     Also assuming the successful  completion of the Offering,  Snapple Beverage
Group  will  receive  an  estimated   $178,000,000   capital  contribution  from
RC/Arby's,  representing  the net  proceeds  of a  financing  of its  restaurant
business.  Snapple  Beverage Group, as  restructured,  is also expected to enter
into a new credit facility  consisting of up to $195,000,000 of term loans and a
$50,000,000  revolving  credit  facility.  No borrowings under the new revolving
credit  facility  are  expected  to occur at the time of the  completion  of the
Offering.  The net proceeds of the Offering and the term loan  borrowings  under
the new credit  facility,  together with all of the cash and cash equivalents of
RC/Arby's  and the  restaurant  business and all but  $2,000,000 of the cash and
cash equivalents of Snapple Beverage Group, as restructured,  are expected to be
used to (1)  repay  prior to  maturity  all  outstanding  borrowings  under  the
existing credit facility of Snapple,  Mistic and Stewart's, as well as two other
subsidiaries of Triarc Consumer  Products Group and accrued interest thereon and
(2) pay (a) prepayment penalties resulting from the prepayment of certain of the
outstanding  term loans and (b) fees and  expenses  relating to the Offering and
the consummation of the new credit  facility.  The early  extinguishment  of the
borrowings  under the existing credit  facility will result in an  extraordinary
charge at the time the borrowings  under the existing credit facility are repaid
prior to maturity for the write-off of previously unamortized deferred financing
costs and the payment of the aforementioned  prepayment  penalties,  less income
tax benefit.  The Company's  portion of the  extraordinary  charge as of July 2,
2000, would have amounted to $9,141,000.

(8)   Condensed Consolidating Financial Information

      The following condensed  consolidating financial statements of the Company
depict, in separate columns,  Snapple Beverage Group as the parent company and a
co-issuer of the 10 1/4% senior  subordinated notes due 2009, those subsidiaries
which are guarantors,  those subsidiaries which are non-guarantors,  elimination
adjustments and the consolidated total.

<TABLE>
<CAPTION>


                     CONDENSED CONSOLIDATING BALANCE SHEETS

                                                                               January 2, 2000
                                                    ---------------------------------------------------------------------
                                                       Parent                       Non-
                                                       Company     Guarantors    Guarantors   Eliminations   Consolidated
                                                       -------     ----------    ----------   ------------   ------------
                                                                               (In thousands)

                     ASSETS

<S>                                                <C>           <C>            <C>           <C>           <C>
Current assets:
    Cash and cash equivalents....................  $        92   $    21,597    $      419    $       --    $    22,108
    Receivables..................................          --         49,671           908            --         50,579
    Inventories..................................          --         55,267           581            --         55,848
    Deferred income tax benefit..................          --         11,276           --             --         11,276
    Prepaid expenses and other
      current assets.............................          --          2,806            10            --          2,816
                                                   -----------   -----------    ----------    -----------   -----------
         Total current assets....................           92       140,617         1,918            --        142,627
Investment in subsidiaries.......................       24,900         2,013           --         (26,913)          --
Intercompany receivables.........................        7,546         7,666           --         (15,215)          --
Properties.......................................          --         17,101           738            --         17,839
Unamortized costs in excess of net
    assets of acquired companies.................          --        119,356           --             --        119,356
Trademarks.......................................          --        244,181           --             --        244,181
Other intangible assets..........................          --         31,122           --             --         31,122
Deferred costs and other assets..................          --         15,780           --             --         15,780
                                                   -----------   -----------    ----------    -----------   -----------
                                                   $    32,541   $   577,836    $    2,656    $   (42,128)  $   570,905
                                                   ===========   ===========    ==========    ===========   ===========

    LIABILITIES AND STOCKHOLDERS'
         EQUITY (DEFICIT)

Current liabilities:
    Current portion of long-term debt............  $       --    $    32,301    $      --     $       --    $    32,301
    Accounts payable.............................          --         27,699           364            --         28,063
    Accrued expenses.............................       12,417        42,361           200            --         54,978
    Due to Triarc Companies, Inc. and
      affiliates.................................          --         30,064           --             --         30,064
                                                   -----------   -----------    ----------    -----------   -----------
         Total current liabilities...............       12,417       132,425           564            --        145,406
Long-term debt...................................      300,000       346,009           --             --        646,009
Intercompany payables............................        7,587         7,550            79        (15,215)          --
Deferred income taxes............................          --         61,337           --             --         61,337
Other liabilities................................          --          5,615           --             --          5,615
Redeemable preferred stock.......................       96,320           --            --             --         96,320
Stockholders' equity (deficit):
    Common stock.................................          850             3           --              (3)          850
    Additional paid-in capital...................          --         43,744         2,185        (45,929)          --
    Accumulated deficit..........................      (72,197)      (18,829)         (154)        18,983       (72,197)
    Receivable from Parent.......................     (312,417)          --            --             --       (312,417)
    Accumulated other comprehensive
      deficit....................................          (18)          (18)          (18)            36           (18)
                                                   -----------   -----------    ----------    -----------   -----------
         Total stockholders' equity (deficit)....     (383,782)       24,900         2,013        (26,913)     (383,782)
                                                   -----------   -----------    ----------    -----------   -----------
                                                   $    32,541   $   577,836    $    2,656    $   (42,128)  $   570,905
                                                   ===========   ===========    ==========    ===========   ===========


</TABLE>

<TABLE>
<CAPTION>



                                                                               July 2, 2000
                                                    ---------------------------------------------------------------------
                                                       Parent                      Non-
                                                       Company     Guarantors   Guarantors   Eliminations    Consolidated
                                                       -------     ----------   ----------   ------------    ------------
                                                                              (In thousands)

                     ASSETS

<S>                                                <C>           <C>            <C>           <C>           <C>
Current assets:
    Cash and cash equivalents....................  $        92   $    17,159    $      530    $       --    $    17,781
    Receivables..................................          --         86,782         1,672            --         88,454
    Inventories..................................          --         79,477           562            --         80,039
    Deferred income tax benefit..................          --         11,276           --             --         11,276
    Prepaid expenses and other
      current assets.............................          --          2,897           126            --          3,023
                                                   -----------   -----------    ----------    -----------   -----------
         Total current assets....................           92       197,591         2,890            --        200,573
Investment in subsidiaries.......................       32,264         1,787           --         (34,051)          --
Intercompany receivables.........................        3,337           233           --          (3,570)          --
Properties.......................................          --         23,713           750            --         24,463
Unamortized costs in excess of net
    assets of acquired companies.................          --        116,635           --             --        116,635
Trademarks.......................................          --        239,102           --             --        239,102
Other intangible assets..........................          --         32,898           --             --         32,898
Deferred costs and other assets..................          --         14,570           --             --         14,570
                                                   -----------   -----------    ----------    -----------   -----------
                                                   $    35,693   $   626,529    $    3,640    $   (37,621)  $   628,241
                                                   ===========   ===========    ==========    ===========   ===========

    LIABILITIES AND STOCKHOLDERS'
         EQUITY (DEFICIT)

Current liabilities:
    Current portion of long-term debt............  $       --    $    31,907    $      --     $       --    $    31,907
    Accounts payable.............................          --         46,835         1,178            --         48,013
    Accrued expenses.............................       11,832        49,423           442            --         61,697
    Due to Triarc Companies, Inc. and
      affiliates.................................        3,373        60,291           --             --         63,664
                                                   -----------   -----------    ----------    -----------   -----------
         Total current liabilities...............       15,205       188,456         1,620            --        205,281
Long-term debt...................................      300,000       335,276           --             --        635,276
Intercompany payables............................          --          3,337           233         (3,570)          --
Deferred income taxes............................          --         61,337           --             --         61,337
Other liabilities................................          --          5,859           --             --          5,859
Redeemable preferred stock.......................      100,962           --            --             --        100,962
Stockholders' equity (deficit):
    Common stock.................................          850             3           --              (3)          850
    Additional paid-in capital...................        1,319        47,434         2,185        (49,619)        1,319
    Accumulated deficit..........................      (70,702)      (15,064)         (289)        15,353       (70,702)
    Receivable from Parent.......................     (311,832)          --            --             --       (311,832)
    Accumulated other comprehensive
      deficit....................................         (109)         (109)         (109)           218          (109)
                                                   -----------   -----------    ----------    -----------   -----------
         Total stockholders' equity (deficit)....     (380,474)       32,264         1,787        (34,051)     (380,474)
                                                   -----------   -----------    ----------    -----------   -----------
                                                   $    35,693   $   626,529    $    3,640    $   (37,621)  $   628,241
                                                   ===========   ===========    ==========    ===========   ===========


</TABLE>

<TABLE>
<CAPTION>



                CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

                                                                        Six  Months Ended July 4, 1999
                                                    ---------------------------------------------------------------------
                                                       Parent                       Non-
                                                       Company     Guarantors    Guarantors   Eliminations   Consolidated
                                                       -------     ----------    ----------   ------------   ------------
                                                                               (In thousands)

<S>                                                <C>           <C>            <C>           <C>           <C>
Net revenues.....................................  $       --    $   323,003    $    2,529    $       --    $   325,532
                                                   -----------   -----------    ----------    -----------   -----------
Costs and expenses:
    Cost of sales, excluding depreciation
      and amortization related to sales..........          --        185,896         1,743            --        187,639
    Advertising, selling and distribution........          --         82,863           414            --         83,277
    General and administrative...................          --         19,850           136            --         19,986
    Depreciation and amortization,
      excluding amortization of deferred
      financing costs............................          --         11,029            18            --         11,047
    Capital structure reorganization related
      charges....................................          --          3,000           --             --          3,000
                                                   -----------   -----------    ----------    -----------   -----------
                                                           --        302,638         2,311            --        304,949
                                                   -----------   -----------    ----------    -----------   -----------
         Operating profit .......................          --         20,365           218            --         20,583
Interest expense.................................          --        (16,656)          --             --        (16,656)
Other income, net................................          --            692             4            --            696
Equity in net earnings of subsidiaries before
    extraordinary charge.........................        2,543           222           --          (2,765)          --
                                                   -----------   -----------    ----------    -----------   ----------
         Income before income taxes
             and extraordinary charge............        2,543         4,623           222         (2,765)        4,623
Provision for income taxes.......................          --         (2,080)          --             --         (2,080)
                                                   -----------   -----------    ----------    -----------   -----------
         Income before extraordinary
             charge..............................        2,543         2,543           222         (2,765)        2,543
Extraordinary charge.............................       (4,876)       (4,876)          --           4,876        (4,876)
                                                   -----------   -----------    ----------    -----------   -----------
         Net income (loss).......................  $    (2,333)  $    (2,333)   $      222    $     2,111   $    (2,333)
                                                   ===========   ===========    ==========    ===========   ===========


</TABLE>

<TABLE>
<CAPTION>

                                                                        Six Months Ended July 2, 2000
                                                    ---------------------------------------------------------------------
                                                       Parent                       Non-
                                                       Company     Guarantors    Guarantors   Eliminations   Consolidated
                                                       -------     ----------    ----------   ------------   ------------
                                                                               (In thousands)

<S>                                                <C>           <C>            <C>           <C>           <C>
Net revenues.....................................  $       --    $   346,940    $    2,471    $       --    $   349,411
                                                   -----------   -----------    ----------    -----------   -----------

Costs and expenses:
    Cost of sales, excluding depreciation
      and amortization related to sales..........          --        200,909         1,835            --        202,744
    Advertising, selling and distribution........          --         82,553           516            --         83,069
    General and administrative...................          --         23,419           128            --         23,547
    Depreciation and amortization,
      excluding amortization of deferred
      financing costs............................          --         12,742             1            --         12,743
    Capital structure reorganization related
      charges....................................          --            408           --             --            408
                                                   -----------   -----------    ----------    -----------   -----------
                                                           --        320,031         2,480            --        322,511
                                                   -----------   -----------    ----------    -----------   -----------
         Operating profit (loss) ................          --         26,909            (9)           --         26,900
Interest expense.................................          --        (20,478)          --             --        (20,478)
Other income (expense), net......................          --            549          (126)           --            423
Equity in net earnings (losses) of subsidiaries          3,765          (135)          --          (3,630)          --
                                                   -----------      --------      --------    -----------   -----------
         Income (loss) before income taxes.......        3,765         6,845          (135)        (3,630)        6,845
Provision for income taxes.......................          --         (3,080)          --             --         (3,080)
                                                   -----------   -----------    ----------    -----------   -----------
         Net income (loss).......................  $     3,765   $     3,765    $     (135)   $    (3,630)  $     3,765
                                                   ===========   ===========    ==========    ===========   ===========
</TABLE>

<TABLE>
<CAPTION>



                CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

                                                                        Six Months Ended July 4, 1999
                                                     --------------------------------------------------------------------
                                                       Parent                       Non-
                                                       Company     Guarantors    Guarantors   Eliminations   Consolidated
                                                       -------     ----------    ----------   ------------   ------------
                                                                               (In thousands)

<S>                                                <C>           <C>            <C>           <C>           <C>
Net cash used in operating activities............  $       --    $    (4,763)   $     (528)   $       --    $    (5,291)
                                                   -----------   -----------    ----------    -----------   -----------
Cash flows from investing activities:
    Business acquisitions........................          --        (17,376)          --             --        (17,376)
    Capital expenditures.........................          --         (3,076)           (2)           --         (3,078)
    Other........................................          --            121           --             --            121
                                                   -----------   -----------    ----------    -----------   -----------
Net cash used in investing activities............          --        (20,331)           (2)           --        (20,333)
                                                   -----------   -----------    ----------    -----------   -----------
Cash flows from financing activities:
    Repayments of long-term debt.................          --       (287,395)          --             --       (287,395)
    Proceeds from long-term debt.................          --        378,700           --             --        378,700
    Dividends....................................          --        (82,837)          --             --        (82,837)
    Deferred financing costs.....................          --        (16,822)          --             --        (16,822)
    Reimbursement of estimated deferred
      financing costs from affiliate.............          --          3,410           --             --          3,410
                                                   -----------   -----------    ----------    -----------   -----------
Net cash used in financing activities............          --         (4,944)          --             --         (4,944)
                                                   -----------   -----------    ----------    -----------   -----------
Net decrease in cash and cash
    equivalents..................................          --        (30,038)         (530)           --        (30,568)
Cash and cash equivalents at beginning
    of period....................................            1        39,046           531            --         39,578
                                                   -----------   -----------    ----------    -----------   -----------
Cash and cash equivalents at end of period.......  $         1   $     9,008    $        1    $       --    $     9,010
                                                   ===========   ===========    ==========    ===========   ===========

</TABLE>

<TABLE>
<CAPTION>



                                                                  Six Months Ended July 2, 2000
                                                    -------------------------------------------------------------------
                                                      Parent                       Non-
                                                      Company     Guarantors    Guarantors    Eliminations Consolidated
                                                      -------     ----------    ----------    ------------ ------------
                                                                              (In thousands)

<S>                                                <C>           <C>            <C>           <C>           <C>
Net cash provided by (used in) operating
  activities.....................................  $       --    $   (15,367)   $      123    $       --    $   (15,244)
                                                   -----------   -----------    ----------    -----------   -----------
Cash flows from investing activities:
    Capital expenditures.........................          --         (9,618)          (12)           --         (9,630)
    Business acquisitions........................          --           (177)          --             --           (177)
    Other........................................          --           (274)          --             --           (274)
                                                   -----------   -----------    ----------    -----------   -----------
Net cash used in investing activities............          --        (10,069)          (12)           --        (10,081)
                                                   -----------   -----------    ----------    -----------   -----------
Cash flows from financing activities:
    Repayments of long-term debt.................          --        (33,451)          --             --        (33,451)
    Proceeds from long-term debt.................          --         22,324           --             --         22,324
    Advances from affiliate......................          --         32,125           --             --         32,125
                                                   -----------   -----------    ----------    -----------   -----------
Net cash provided by financing activities........          --         20,998           --             --         20,998
                                                   -----------   -----------    ----------    -----------   -----------
Net increase (decrease) in cash and cash
    equivalents..................................          --         (4,438)          111            --         (4,327)
Cash and cash equivalents at beginning
    of period....................................           92        21,597           419            --         22,108
                                                   -----------   -----------    ----------    -----------   -----------
Cash and cash equivalents at end of period.......  $        92   $    17,159    $      530    $       --    $    17,781
                                                   ===========   ===========    ==========    ===========   ===========

</TABLE>


<PAGE>


                  SNAPPLE BEVERAGE GROUP, INC. AND SUBSIDIARIES

Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations

Introduction

      This  "Management's  Discussion  and Analysis of Financial  Condition  and
Results  of  Operations"  should be read in  conjunction  with the  accompanying
condensed consolidated financial statements and "Item 7. Management's Discussion
and Analysis of Financial  Condition  and Results of  Operations"  in the Annual
Report  on Form 10-K for the  fiscal  year  ended  January  2,  2000 of  Snapple
Beverage Group,  Inc.  (formerly Triarc Beverage  Holdings Corp.), a 99.9% owned
subsidiary of Triarc Consumer  Products  Group,  LLC and an indirect 99.9% owned
subsidiary of Triarc  Companies,  Inc. When we refer to "Triarc," we mean Triarc
Companies,   Inc.   Effective  May  17,  1999  Triarc  Consumer  Products  Group
contributed the stock of Stewart's  Beverages,  Inc. to Snapple  Beverage Group.
Snapple Beverage Group is the parent of Snapple  Beverage Corp.,  Mistic Brands,
Inc. and, effective May 17, 1999, Stewart's. When we refer to "Snapple," we mean
Snapple Beverage Corp. This  "Management's  Discussion and Analysis of Financial
Condition  and  Results of  Operations"  reflects  the  consolidated  results of
operations of Stewart's and its subsidiaries  consolidated with Snapple Beverage
Group  since  these  companies  were  under the common  control  of Triarc  and,
accordingly, are presented on an "as-if pooling" basis prior to the contribution
of Stewart's stock to Snapple Beverage Group.

      The recent  trends  affecting  our business are described in Item 7 of our
Form 10-K.

      Certain  statements  under  this  caption  "Management's   Discussion  and
Analysis  of  Financial   Condition  and  Results  of   Operations"   constitute
"forward-looking statements" under the Private Securities Litigation Reform Act.
Such forward-looking  statements involve risks,  uncertainties and other factors
which may cause our actual results, performance or achievements to be materially
different  from any future  results,  performance or  achievements  expressed or
implied by such forward-looking  statements.  For these statements, we claim the
protection of the safe harbor for  forward-looking  statements  contained in the
Reform Act. See "Part II - Other Information."

      Our fiscal year consists of 52 or 53 weeks ending on the Sunday closest to
December  31. Our first  half of fiscal  1999  commenced  on January 4, 1999 and
ended on July 4, 1999,  with our second quarter  commencing on April 5, 1999 and
our first half of fiscal 2000  commenced on January 3, 2000 and ended on July 2,
2000, with our second quarter  commencing on April 3, 2000. When we refer to the
"six months ended July 4, 1999," or the "1999 first half," and the "three months
ended July 4, 1999," or the "1999  second  quarter,"  we mean the  periods  from
January 4, 1999 to July 4, 1999 and April 5, 1999 to July 4,  1999;  and when we
refer to the "six months  ended July 2, 2000," or the "2000 first half," and the
"three  months  ended July 2, 2000," or the "2000  second  quarter," we mean the
periods from January 3, 2000 to July 2, 2000 and April 3, 2000 to July 2, 2000.

Results of Operations

Six Months Ended July 2, 2000 Compared with Six Months Ended July 4, 1999

Revenues

     Our revenues  increased  $23.9 million,  or 7.3%, to $349.4 million for the
six months ended July 2, 2000 from $325.5  million for the six months ended July
4, 1999.  The  increase,  which relates  entirely to sales of finished  product,
reflects higher volume and, to a lesser extent, higher average selling prices in
the first half of 2000. The increase in volume  principally  reflects (1) higher
sales in the 2000 first half of Snapple Elements(TM),  a new product platform of
herbally  enhanced  drinks  introduced  in April 1999,  (2) 2000 sales of Mistic
Zotics(TM) and Stewart's  "S"(TM) line of diet premium  beverages  introduced in
April 2000 and March 2000, respectively, (3) higher sales of diet teas and other
diet  beverages  and juice drinks,  (4) higher sales of Stewart's  products as a
result of increased  distribution  in existing and new markets and (5) increased
cases sold to retailers  through Snapple  Distributors of Long Island,  Inc. and
Millrose  Distributors,  Inc. principally  reflecting the effect of an increased
focus on our products as a result of our ownership of these  distributors  since
their acquisitions on January 2, 2000 and February 25, 1999,  respectively.  The
effect  with  respect to Millrose  was for the full first half in 2000  compared
with only the period from  February  26 to July 4 in the 1999 first half.  Those
increases were partially offset by lower sales of WhipperSnapple(TM) in the 2000
first half. The higher average selling prices principally reflect (1) the effect
of the Long Island Snapple and Millrose acquisitions whereby we now sell product
at higher prices directly to retailers subsequent to these acquisitions compared
with sales at lower  prices to  distributors  such as Long  Island  Snapple  and
Millrose  and, to a much lesser  extent,  (2) the full period effect in the 2000
first half of selective price increases in April 1999.

Gross Profit

      We  calculate  gross  profit  as total  revenues  less (1) costs of sales,
excluding depreciation and amortization and (2) that portion of depreciation and
amortization related to sales. Our gross profit increased $8.7 million, or 6.3%,
to $145.8  million for the six months ended July 2, 2000 from $137.1 million for
the six months  ended July 4, 1999.  This  increase was  principally  due to the
effect of the higher sales  volumes  discussed  above,  with our gross  margins,
which we compute as gross  profit  divided by total  revenues,  unchanged at 42%
during both the 2000 and 1999 first halves. The positive effect on gross margins
from (1) the effect of the higher  selling  prices  resulting  from the Millrose
acquisition  for the full 2000  first half  compared  with only a portion of the
1999 first half and the Long Island  Snapple  acquisition  and (2) the selective
price  increases,  both as referred to above,  were fully offset by the negative
effects of (1) a shift in product mix to lower-margin products in the 2000 first
half,  (2)  increased  freight  and  handling  costs in the 2000 first half as a
result of beginning the use of warehousing for our finished  products during the
second half of 1999,  (3) $1.1  million of  increased  provisions  for  obsolete
inventory  resulting  from higher  levels of raw  materials  and finished  goods
inventories  that passed  their shelf lives  during the 2000 first half and that
were not timely used and (4) increased  production  costs in the 2000 first half
resulting from higher fees charged to us by our co-packers.

Advertising, Selling and Distribution Expenses

      Our advertising, selling and distribution expenses decreased $0.2 million,
or 0.2%,  to $83.1  million  for the six  months  ended  July 2, 2000 from $83.3
million for the six months  ended July 4, 1999.  The  decrease  in  advertising,
selling and distribution  expenses was principally due to an overall decrease in
promotional spending  principally  reflecting a decrease in discounts offered to
distributors  participating in our cold drink equipment purchasing program and a
shift to shorter,  less costly  radio  advertising  as well as a shift from more
expensive network to less costly cable television advertising,  partially offset
by (1) higher  employee  compensation  and related  benefit costs  reflecting an
increase in the number of sales and distribution  employees and (2) higher costs
resulting  from our  acquisition  of certain  assets,  principally  distribution
rights, of California  Beverage  Company,  a distributor of our premium beverage
products in the city and county of San Francisco, California, in March 2000.

General and Administrative Expenses

      Our general and administrative  expenses increased $3.6 million, or 17.8%,
to $23.6  million for the six months  ended July 2, 2000 from $20.0  million for
the six months ended July 4, 1999.  The  increase in general and  administrative
expenses  reflects (1) increased  expenses as a result of the full effect in the
2000 first half of the  Millrose  acquisition  and the effect of the Long Island
Snapple  acquisition and (2) increases in compensation and related benefit costs
primarily due to an increased number of administrative employees.

Depreciation and Amortization, Excluding Amortization of Deferred Financing
  Costs

      Our  depreciation  and  amortization,  excluding  amortization of deferred
financing costs,  increased $1.7 million, or 15.4%, to $12.7 million for the six
months  ended July 2, 2000 from $11.0  million for the six months  ended July 4,
1999. The increase in  depreciation  and  amortization  principally  reflects an
increase in  amortization  of costs in excess of net assets  acquired,  which we
refer to as goodwill,  trademarks and other intangibles, as a result of the full
effect  in the 2000 half of the  Millrose  acquisition,  the  effect of the Long
Island Snapple acquisition and, to a much lesser extent, the California Beverage
acquisition.

Capital Structure Reorganization Related Charges

      The capital structure  reorganization  related charges of $0.4 million for
the six months ended July 2, 2000 and $3.0 million for the six months ended July
4, 1999 reflect equitable adjustments that were made to the terms of outstanding
options under our stock option plan.

      The stock option plan  provides for an equitable  adjustment of options in
the event of a  recapitalization  or similar event.  The exercise prices of then
outstanding  options under our stock option plan were equitably adjusted in 1999
to adjust for the effects of net  distributions  of $91.3  million,  principally
consisting  of  transfers  of cash and  deferred  tax  assets  from us to Triarc
partially  offset by the effect of the contribution of Stewart's to us effective
May 17, 1999.

      The exercise prices of the options granted in 1997 were equitably adjusted
in 1999 from $147.30 per share to $107.05 per share and the  exercise  prices of
the options  granted in 1998 were  equitably  adjusted in 1999 from  $191.00 per
share to $138.83 per share.  A cash  payment of $51.34 per share for the options
granted in 1997 and $39.40 per share for the  options  granted in 1998 is due to
the option holder following the exercise of the stock options and either (1) the
sale by the option holder to us of shares of our common stock  received upon the
exercise  of the stock  options or (2) the  consummation  of an  initial  public
offering of our common stock (see below under "Initial Public Offering"). We are
responsible  for the cash payment to our  employees  who are option  holders and
Triarc is  responsible  for the cash  payment  to its  employees  who are option
holders either directly or through reimbursement to us.

      We have  accounted  for the equitable  adjustment  in accordance  with the
intrinsic  value  method.  Commencing  with  the  first  quarter  of 1999 we are
recognizing  compensation expense for the aggregate maximum $4.1 million of cash
to be paid by us in connection  with the exercise of the stock  options,  net of
credits for  forfeitures  of non-vested  stock options of terminated  employees,
assuming all remaining stock options held by our employees either have vested or
will become vested, ratably over the vesting period.

      The initial charge relating to these equitable adjustments was recorded in
the 1999 first quarter and, therefore, the charge of $3.0 million recognized for
the six months ended July 4, 1999 includes the portion of the aggregate  cash to
be paid by us to the extent of the vesting of the options held by our  employees
through July 4, 1999.  The $0.4  million  charge  recognized  for the six months
ended  July 2,  2000  represents  the  portion  of the  cash to be paid by us in
connection  with the exercise of the stock  options to the extent of the vesting
of the options held by our employees during that period.

      We  expect  to  recognize  additional  pre-tax  charges  relating  to this
equitable  adjustment  of $0.2  million  during the second half of 2000 and $0.2
million in 2001 as the affected stock options held by our employees  continue to
vest. No compensation  expense has been or will be recognized for the changes in
the exercise prices of the outstanding  options because those  modifications  to
the  options did not create a new  measurement  date under the  intrinsic  value
method.

Interest Expense

      Interest  expense  increased $3.8 million,  or 22.9%, to $20.5 million for
the six months  ended July 2, 2000 from $16.7  million for the six months  ended
July 4, 1999. This increase  reflects higher average  interest rates in the 2000
period and, to a lesser  extent,  higher  average levels of debt during the 2000
first half due to the full six month  effect of  increases  from a February  25,
1999 debt  refinancing.  Such  refinancing  consisted of $378.7 million,  net of
$96.3 million  transferred to Royal Crown  Company,  Inc., an affiliate of ours,
borrowed under a senior bank credit facility and the repayment of $284.3 million
under our former credit facility.

Other Income, Net

     Other income, net decreased $0.3 million, or 39.2%, to $0.4 million for the
six months ended July 2, 2000 from $0.7 million for the six months ended July 4,
1999. This decrease was  principally due to a $0.2 million  decrease in interest
income on cash  equivalents  in the 2000 first half as a result of lower average
amounts of cash  equivalents in the 2000 first half compared with the 1999 first
half.

Income Taxes

     Our  provision for income taxes  represented  rates of 45% for both the six
months ended July 2, 2000 and the six months ended July 4, 1999. These effective
rates are higher than the statutory  rate  principally  due to the effect of the
amortization  of  non-deductible  goodwill  and the  provision  for state income
taxes.

Extraordinary Charge

     Our  extraordinary  charge of $4.9 million for the six months ended July 4,
1999  resulted  from the early  extinguishment  of  borrowings  under our former
credit  facility and consisted of the write-off of  previously  unamortized  (1)
deferred  financing  costs of $7.9 million and (2) interest  rate cap  agreement
costs of $0.1 million, less income tax benefit of $3.1 million.

Three Months Ended July 2, 2000 Compared with Three Months Ended July 4, 1999

Revenues

     Our revenues  increased  $12.4 million,  or 6.3%, to $208.8 million for the
three months  ended July 2, 2000 from $196.4  million for the three months ended
July 4, 1999. The increase, which relates entirely to sales of finished product,
reflects higher volume and, to a lesser extent, higher average selling prices in
the second  quarter of 2000.  The  increase in volume  principally  reflects (1)
higher sales of Snapple  Elements  which was  introduced in April 1999, (2) 2000
sales  of  Mistic  Zotics  and  Stewart's  "S" line of diet  premium  beverages,
introduced in April and March 2000, respectively,  (3) higher sales of diet teas
and other  diet  beverages  and juice  drinks  and (4)  increased  cases sold to
retailers through Long Island Snapple principally  reflecting an increased focus
on our products as a result of our ownership of this  distributor  since January
2, 2000. Those increases were partially offset by lower sales of  WhipperSnapple
in the 2000 second quarter. The higher average selling prices reflect the effect
of the  higher  selling  prices  in  connection  with  the Long  Island  Snapple
acquisition whereby we now sell directly to retailers rather than to Long Island
Snapple as a distributor.

Gross Profit

     Our gross profit increased $5.0 million,  or 6.0%, to $88.1 million for the
three  months  ended July 2, 2000 from $83.1  million for the three months ended
July 4, 1999  principally  due to the effect of higher sales  volumes  discussed
above with our gross  margins  unchanged at 42%.  The  positive  effect on gross
margins from the higher  selling  prices  resulting from the Long Island Snapple
acquisition,  as referred to above,  was fully offset by the negative effects of
(1) a shift in product mix to lower-margin  products in the 2000 second quarter,
(2) increased  freight and handling costs in the 2000 second  quarter,  (3) $0.4
million of increased  provisions  for obsolete  inventory  resulting from higher
levels of raw materials and finished goods  inventories  that passed their shelf
lives during the 2000 second quarter and (4) increased  production  costs in the
2000 second quarter resulting from higher fees charged to us by our co-packers.

Advertising, Selling and Distribution Expenses

    Our advertising,  selling and distribution  expenses increased $0.8 million,
or 1.5%,  to $50.5  million for the three  months  ended July 2, 2000 from $49.7
million for the three  months ended July 4, 1999.  The increase in  advertising,
selling and  distribution  expenses was  principally  due to (1) higher employee
compensation  and related  benefit costs and (2) higher costs resulting from our
California  Beverage  acquisition in March 2000,  partially offset by an overall
decrease in promotional spending,  all as previously discussed in the comparison
of the six-month periods.

General and Administrative Expenses

     Our general and administrative  expenses increased $1.7 million,  or 16.7%,
to $12.0  million for the three months ended July 2, 2000 from $10.3 million for
the three months ended July 4, 1999. The increase in general and  administrative
expenses  reflects (1) increased  expenses as a result of the effect of the Long
Island Snapple acquisition and (2) increases in compensation and related benefit
costs primarily due to an increased number of employees.

Depreciation and Amortization, Excluding Amortization of Deferred Financing
  Costs

     Our  depreciation  and  amortization,  excluding  amortization  of deferred
financing costs, increased $0.8 million, or 14.1%, to $6.5 million for the three
months  ended July 2, 2000 from $5.7  million for the three months ended July 4,
1999. The increase in  depreciation  and  amortization  principally  reflects an
increase in  amortization  of goodwill,  trademarks  and other  intangibles as a
result of the  effect of the Long  Island  Snapple  acquisition  and,  to a much
lesser extent, the acquisition of California Beverage in March 2000.

Capital Structure Reorganization Related Charges

     The capital  structure  reorganization  related charges of $0.2 million for
the three  months ended July 2, 2000 and $0.8 million for the three months ended
July 4, 1999 reflect the effect of equitable  adjustments  that were made to the
terms of outstanding  options under our stock option plan, as discussed above in
the comparison of the six-month periods,  as the affected stock options continue
to vest. The decrease in the capital structure  reorganization related charge is
a result of a portion of the options becoming fully vested in July 1999. We will
continue to incur additional charges through 2001, also as previously discussed.

Interest Expense

    Interest expense increased $1.6 million,  or 18.2%, to $10.5 million for the
three  months  ended July 2, 2000 from $8.9  million for the three  months ended
July 4, 1999  primarily  reflecting  higher  average  interest rates in the 2000
second quarter.

Other Income, Net

    Other  income,  net was  unchanged at $0.3 million for both the three months
ended July 2, 2000 and the three months ended July 4, 1999.

Income Taxes

     The provision for income taxes  represented  effective rates of 45% for the
three months ended July 2, 2000 and 41% for the three months ended July 4, 1999.
The effective rate is higher in the 2000 second quarter than in 1999 principally
due to the catch up  effect of a  year-to-date  decrease  in the 1999  estimated
full-year effective tax rate which decreased to 45%.

LIQUIDITY AND CAPITAL RESOURCES

Cash Flows From Operations

       Our  consolidated  operating  activities used cash and cash  equivalents,
which we refer to in this  discussion as cash,  of $15.2 million  during the six
months ended July 2, 2000  reflecting  cash used by changes in operating  assets
and  liabilities  of $33.6  million  partially  offset by (1) net income of $3.8
million and (2) non-cash charges, principally depreciation and amortization,  of
$14.6 million.

     The cash used by  changes in  operating  assets  and  liabilities  of $33.6
million  principally  reflects  increases in  receivables  of $38.0  million and
inventories  of $24.0 million,  both  partially  offset by increases in accounts
payable and accrued  expenses of $27.0 million and due to Triarc and  affiliates
of $1.4 million.  The increase in receivables  resulted from  seasonally  higher
sales in June 2000 compared with December 1999. The increase in inventories  was
due to seasonal buildups in anticipation of our peak summer selling season.  The
increase in accounts payable and accrued expenses  principally  reflects (1) the
increased  inventory  purchases,  (2) $3.9 million of seasonally higher accruals
for advertising and promotions and (3) a $3.1 million increase in accrued income
taxes resulting from our provision for income taxes,  with no related  payments,
all partially  offset by a $4.8 million  reduction in accrued  compensation  and
related  benefits  due  to the  first  quarter  payment  of  previously  accrued
incentive compensation.

     Despite the $15.2 million of cash used in operating  activities in the 2000
first half, we expect positive cash flows from  operations  during the remainder
of 2000 due to (1) the expectation of profitable operations for the remainder of
the year due to the  seasonality  of our business  with the summer months as the
peak season and (2) the significant  seasonal factors impacting the cash used in
the 2000 first  half for  operating  assets  which  should not recur  during the
second half of 2000 and should substantially reverse.

Working Capital and Capitalization

     Working capital, which equals current assets less current liabilities,  was
a deficit of $4.7  million at July 2, 2000,  reflecting a current  ratio,  which
equals  current  assets divided by current  liabilities,  of 1.0:1.  Our working
capital deficit increased $1.9 million from a deficit of $2.8 million at January
2,  2000  principally  due to  capital  expenditures  and  reclassifications  of
long-term debt to current liabilities,  both partially offset by working capital
provided by operations.

     Our  capitalization at July 2, 2000 aggregated $387.7 million consisting of
$667.2 million of long-term debt,  including current portion, and $101.0 million
of redeemable preferred stock less $380.5 million of stockholders'  deficit. Our
total  capitalization  decreased  $3.1 million from $390.8 million at January 2,
2000  principally  due to net  repayments  of  long-term  debt of $11.1  million
partially  offset by (1) the $3.7  million of capital  contributions  to us from
Triarc through Triarc Consumer  Products Group of certain assets Triarc acquired
of California  Beverage Company and Northern Glacier Ltd.  discussed below under
"Acquisitions" and (2) our net income of $3.8 million.

     Both we and Triarc  Consumer  Products  Group are co-issuers of the 10 1/4%
notes and both we and Triarc  Consumer  Products Group have recorded our related
obligations  consisting of $300.0 million principal amount as long-term debt and
$12.4  million and $11.8  million of related  accrued but unpaid  interest as of
January 2, 2000 and July 2, 2000, respectively,  in "Accrued expenses." Since it
is intended  that Triarc  Consumer  Products  Group will make all  principal and
interest  payments  under the 10 1/4% notes,  we have  reported a  corresponding
charge of $312.4  million  and $311.8  million as of January 2, 2000 and July 2,
2000,  respectively,  in  "Receivable  from  parent"  included as a component of
stockholders'  deficit.  These amounts are  increased  for interest  accrued and
reduced to the extent that Triarc  Consumer  Products  Group makes  interest and
principal payments on the 10 1/4% notes.

Debt Agreements

     We participate in a $535.0 million senior bank credit facility entered into
by  Snapple,   Mistic  and  Stewart's  as  well  as  RC/Arby's  Corporation,   a
wholly-owned  subsidiary  of Triarc  Consumer  Products  Group,  and Royal Crown
Company,  Inc., a  wholly-owned  subsidiary  of RC/Arby's.  The credit  facility
consists of a $475.0 million term facility under which we had $349.4 million and
Royal Crown had $88.9 million of term loans outstanding as of July 2, 2000 and a
$60.0 million  revolving  credit  facility  under which we had $15.9 million and
Royal Crown had $4.1 million of revolving credit loans outstanding as of July 2,
2000. At July 2, 2000 there was $39.9 million of borrowing  availability  to the
participants in the revolving  credit facility which would be available to us to
the extent not utilized by RC/Arby's or Royal Crown.

     Revolving  loans will be due in full in 2005.  Maturities of our term loans
are  $3.0  million  for  the  second  half of 2000  representing  two  quarterly
installments,  increasing annually through 2006 with a final payment in 2007. In
addition to scheduled  maturities  of the term loans,  the  participants  in the
revolving credit facility are also required to make mandatory annual prepayments
in an amount,  if any,  currently equal to 75% of excess cash flow as defined in
the credit  agreement.  The mandatory  prepayments will be applied on a pro rata
basis to the remaining  outstanding balances of each of the three classes of the
term loans  except that any lender  that has term B or term C loans  outstanding
may elect not to have its pro rata share of the loans repaid. Any amount prepaid
and not  applied  to term B loans or term C loans as a  result  of the  election
would be applied first to the outstanding  balance of term A loans and second to
any  outstanding  balance of revolving  loans,  with any remaining  amount being
returned to us. In that connection, we made a $28.3 million prepayment on May 4,
2000 in respect of the year ended  January 2, 2000,  of which $22.6  million was
applicable  to our portion of the  outstanding  term loans and $5.7  million was
applicable  to Royal  Crown's  portion of the term loans  which we recorded as a
receivable  from Royal Crown.  The pro rata share  applicable  to our term B and
term C loans was $20.5 million.  Certain  lenders of our term B and term C loans
elected not to accept an aggregate $7.0 million of the prepayment  applicable to
us  and,  accordingly,  this  amount  was  applied  to  our  term A  loans.  The
application  of the excess cash flow  prepayment  had the effect of reducing the
scheduled  maturities  of our term loans  during the second half of 2000 by $0.6
million to $3.0 million. We currently expect that an additional  prepayment will
be  required  to be made in the  second  quarter  of 2001 in respect of the year
ending  December  31, 2000,  the amount of which we currently  estimate at $10.0
million of which $8.0  million  would be  applicable  to our portion of the term
loans.

       Under the credit agreement, we can make voluntary prepayments of the term
loans, although as of July 2, 2000, we have not made any voluntary  prepayments.
However, if we make voluntary  prepayments of our term B and term C loans, which
have $94.7 million and $230.4  million  outstanding  as of July 2, 2000, we will
incur prepayment penalties of 1.0% and 1.5%, respectively, of any future amounts
of those term loans prepaid through February 25, 2001.

       The $300.0  million of 10 1/4% senior  subordinated  notes due 2009 under
which both we and Triarc  Consumer  Products Group are co-issuers do not require
any amortization of principal prior to their maturity in 2009.

       We  have a  note  payable  to a  beverage  co-packer  with  $1.7  million
outstanding as of July 2, 2000 which is due during the second half of 2000.

       Our scheduled  long-term debt  repayments  during the second half of 2000
are $4.7  million,  consisting  of $3.0  million  under the term  loans and $1.7
million under the note payable to a beverage co-packer, both as discussed above.
In  addition,  we  expect  to repay our $15.9  million  portion  of  outstanding
revolving  loans during the second half of 2000;  however any such payment would
increase the borrowing availability under the revolving credit facility.

Debt Agreement Restrictions and Guarantees

       Under the credit  facility  substantially  all of our  assets  along with
those of the other  subsidiaries of Triarc Consumer  Products Group,  other than
cash and cash equivalents, are pledged as security. In addition, our obligations
relating to (1) the 10 1/4% notes are guaranteed by, among other subsidiaries of
Triarc Consumer Products Group,  Snapple,  Mistic and Stewart's and all of their
domestic  subsidiaries  and (2) the credit  facility  are  guaranteed  by Triarc
Consumer Products Group and, among other of its  subsidiaries,  Snapple Beverage
Group and substantially all of the domestic subsidiaries of Snapple,  Mistic and
Stewart's.  As collateral for the guarantees under the credit  facility,  all of
the stock of Snapple,  Mistic and Stewart's,  among other subsidiaries of Triarc
Consumer  Products Group, and all of their domestic  subsidiaries and 65% of the
stock of each of their  directly-owned  foreign  subsidiaries  is  pledged.  The
guarantees  under the 10 1/4% notes are full and  unconditional,  are on a joint
and several basis and are unsecured.

     Our debt agreements  contain various  covenants which (1) require  periodic
financial  reporting,  (2) require meeting financial amount and ratio tests, (3)
limit,  among  other  matters,  (a)  the  incurrence  of  indebtedness,  (b) the
retirement of debt prior to maturity,  with  exceptions,  (c)  investments,  (d)
asset  dispositions and (e) affiliate  transactions other than on an arms-length
basis and (4) restrict the payment of dividends by the  subsidiaries  of Snapple
Beverage Group to Snapple  Beverage Group.  Under the most  restrictive of these
covenants,  as of July 2, 2000  Snapple,  Mistic and Stewart's are unable to pay
any dividends or make any loans or advances to Snapple Beverage Group other than
dividends  or  advances to Snapple  Beverage  Group to the extent  necessary  to
enable Triarc Consumer Products Group or Snapple Beverage Group to make interest
payments  under  the 10 1/4%  notes  and to pay up to $0.2  million  of  general
corporate  expenses  per year,  less any amounts  paid to them by Royal Crown or
RC/Arby's  for those  purposes.  While there are no  restrictions  applicable to
Snapple  Beverage  Group to pay  dividends to Triarc  Consumer  Products  Group,
Snapple Beverage Group is dependent upon cash flows from its subsidiaries to pay
dividends. We were in compliance with all of these covenants as of July 2, 2000.

Advances from Affiliate

     During the 2000 first half we received  non-interest  bearing cash advances
of $32.1 million from RC/Arby's to provide working capital for us. Subsequent to
July 2, 2000,  we repaid $7.8 million of those  advances and may also repay some
or all of the  remainder  during the second half of 2000  depending  on our cash
availability.

Capital Expenditures

     Cash capital  expenditures  amounted to $9.6 million  during the 2000 first
half. We expect that cash capital expenditures will approximate $4.7 million for
the  second  half of 2000 for which  there  were  $0.9  million  of  outstanding
commitments as of July 2, 2000. Our planned capital expenditures include amounts
for remaining  expenditures  for a premium  beverage  packing line at one of our
company-owned distributors and co-packing equipment.

Acquisitions

     On March 31, 2000 Triarc  acquired,  and through Triarc  Consumer  Products
Group  contributed to us, certain assets,  principally  distribution  rights, of
California  Beverage Company,  a distributor of our premium beverage products in
the City and County of San Francisco,  California,  for cash of $1.6 million. On
April 19, 2000 Triarc  acquired,  and through  Triarc  Consumer  Products  Group
contributed to us, certain  inventories of California  Beverage for cash of $0.1
million.

     On May 16, 2000 Triarc acquired, and through Triarc Consumer Products Group
contributed to us, certain assets,  principally distribution rights, of Northern
Glacier  Ltd., a distributor  of our Mistic  premium  beverage  products in five
counties in New Jersey and who will  continue as our  sub-distributor  in two of
those  counties,  for an aggregate  purchase  price of $2.2 million,  subject to
post-closing  adjustment.  The  purchase  price  principally  consisted  of $1.9
million  paid  through  offset  of  accounts  receivable  and a note  receivable
otherwise owed to us by the seller,  which were reimbursed to us by Triarc,  and
$0.3 million to be paid by Triarc or us to the seller  following the  conclusion
of the seller's sub-distributorship arrangement.

     To further  our growth  strategy,  we will  consider  additional  selective
business acquisitions,  as appropriate,  to grow strategically and explore other
alternatives to the extent we have available resources to do so.

Management Services Fees

     We receive  from  Triarc  various  management  services,  including  legal,
accounting,  tax, insurance and financial services,  under a management services
agreement  between Triarc and its combined beverage  businesses,  which includes
us.  Under this  agreement  we pay Triarc  fixed  fees on a  quarterly  basis in
arrears,  including annual cost of living adjustments.  Our portion of the total
with respect to fiscal year 2000 will be $3.6 million, of which we expect to pay
$1.8 million during the second half of 2000.

Income Taxes

     We are  included  in the  consolidated  Federal  income tax return and some
combined  state income tax returns of Triarc.  Under a  tax-sharing  arrangement
with Triarc Consumer Products Group which, in turn, has a tax-sharing  agreement
with Triarc, we expect to be required to pay amounts relating to income taxes to
Triarc through Triarc Consumer Products Group based on our consolidated  taxable
income on a stand-alone  basis.  While no tax-sharing  payments were made during
the 2000 first half, we expect tax-sharing  payments will be required during the
second half of 2000 pursuant to the tax-sharing arrangement.

Cash Requirements

     As of July 2, 2000, our consolidated  cash requirements for the second half
of 2000, exclusive of operating cash flow requirements which include tax-sharing
payments and  management  services  fees to Triarc as discussed  above,  consist
principally of (1) scheduled debt principal repayments aggregating $4.7 million,
(2) capital  expenditures of  approximately  $4.7 million,  (3) the $7.8 million
repaid  subsequent  to July 2, 2000 and any  additional  repayments  of the cash
advances  from  RC/Arby's  and (4)  business  acquisitions  by us,  if  any.  We
anticipate  meeting  all of these  requirements  through  (1) $17.8  million  of
existing cash and cash  equivalents,  (2) cash flows from operations and (3) the
$39.9  million  of  availability  as of July 2, 2000  under  the  $60.0  million
revolving  credit  facility  to the  extent  not  utilized  by  Royal  Crown  or
RC/Arby's. We expect to repay our $15.9 million portion of outstanding revolving
loans during the second half of 2000;  however any such payment  would  increase
the borrowing availability under the revolving credit facility.

Snapple Beverage Group

     Snapple  Beverage  Group  is  a  holding  company  which,  other  than  its
investments in subsidiaries  and  intercompany  receivables,  has no significant
assets and whose  primary  liability  consists of the $300.0  million  principal
amount of 10 1/4% notes co-issued with Triarc Consumer Products Group,  which is
the principal obligor. This liability is offset by an equal amount of receivable
from Triarc Consumer  Products Group,  which is classified in our  stockholders'
deficit.

     As discussed above,  Snapple  Beverage  Group's  subsidiaries are currently
unable to pay any dividends or make any additional  loans or advances to Snapple
Beverage Group under the terms of the credit facility  described above except to
enable Triarc Consumer Products Group or Snapple Beverage Group to make interest
payments  under  the 10 1/4%  notes  and to pay up to $0.2  million  of  general
corporate  expenses per year.  Snapple  Beverage  Group does not  anticipate any
significant cash requirements for the second half of 2000.

Initial Public Offering

     We  currently  intend to issue an  estimated  $100.0  million of our common
stock in an initial public offering. These shares will be registered pursuant to
a registration statement on Form S-1 that has been filed with the Securities and
Exchange Commission but which has not yet been declared effective.

     Assuming the successful completion of this initial public offering, we will
be restructured.  In accordance with the restructuring transactions,  we will be
transferred  to  RC/Arby's,   RC/Arby's  (parent  company)  and  the  restaurant
franchising  business will then be effectively  distributed from Triarc Consumer
Products  Group to Triarc and, as a result of a series of  transactions,  Triarc
Consumer Products Group will then effectively merge into us.

     Also assuming the successful  completion of the initial public offering, we
will receive an estimated  $178.0 million capital  contribution  from RC/Arby's,
representing the net proceeds of a financing of its restaurant business.  We are
also  expected to enter into a new credit  facility  consisting  of up to $195.0
million  of term  loans  and a  $50.0  million  revolving  credit  facility.  No
borrowings  under the new revolving credit facility are expected to occur at the
time of the completion of the initial public offering.

     The  net  proceeds  of the  initial  public  offering  and  the  term  loan
borrowings under the new credit facility, together with all of the cash and cash
equivalents of RC/Arby's and the restaurant business and all but $2.0 million of
our cash and cash equivalents,  on a restructured basis, are expected to be used
to (1) repay prior to maturity  all  outstanding  borrowings  under the existing
credit  facility  and  accrued  interest  thereon  and (2)  pay  (a)  prepayment
penalties resulting from the prepayment of certain of the outstanding term loans
and (b) fees and  expenses  relating  to the  initial  public  offering  and the
consummation of the new credit facility.

     The  early  extinguishment  of the  borrowings  under the  existing  credit
facility will result in an extraordinary charge at the time the borrowings under
the existing  credit  facility are repaid prior to maturity for the write-off of
previously   unamortized  deferred  financing  costs  and  the  payment  of  the
aforementioned  prepayment  penalties,  less income tax benefit.  The  Company's
portion of the  extraordinary  charge as of July 2, 2000 would have  amounted to
$9.1 million.

Legal Matters

       We are involved in litigation and claims  incidental to our business.  We
have reserves for legal matters of $0.4 million as of July 2, 2000. Although the
outcome of these matters  cannot be predicted  with  certainty and some of these
matters may be disposed  of  unfavorably  to us,  based on  currently  available
information  and given our reserves,  we do not believe that these legal matters
will have a material  adverse effect on our consolidated  financial  position or
results of operations.

Seasonality

     Our business is seasonal.  Our highest revenues occur during the spring and
summer,  between  April and  September  and,  accordingly,  our second and third
quarters  reflect the highest  revenues and our first and fourth  quarters  have
lower  revenues.   Our  earnings  before  interest,   taxes,   depreciation  and
amortization  and operating  profit are also highest during the second and third
fiscal  quarters  of each  year and  lowest in the first  fiscal  quarter.  This
principally  results  from the higher  revenues  in the second and third  fiscal
quarters  while  general  and  administrative   expenses  and  depreciation  and
amortization,  excluding amortization of deferred financing costs, are generally
recorded  ratably in each  quarter  either as incurred or  allocated to quarters
based on time expired.

Recently Issued Accounting Pronouncements

     In June 1998 the Financial  Accounting  Standards Board issued Statement of
Financial Accounting  Standards No. 133, "Accounting for Derivative  Instruments
and Hedging Activities." Statement 133 provides a comprehensive standard for the
recognition and measurement of derivatives and hedging activities.  The standard
requires  derivatives  be  recorded  on the  balance  sheet  at fair  value  and
establishes more restrictive  criteria for hedge  accounting.  Statement 133, as
amended by Statements  of Financial  Accounting  Standards  Nos. 137 and 138, is
effective for our fiscal year  beginning  January 1, 2001.  Although we have not
yet completed the process of identifying all of our derivative instruments,  the
only  derivative  which we have  currently  identified  is an interest  rate cap
agreement  on  some  of  our  long-term  debt.  We  historically  have  not  had
transactions  to which  hedge  accounting  applied  and,  accordingly,  the more
restrictive criteria for hedge accounting in Statement 133 should have no effect
on our consolidated  financial position or results of operations.  However,  the
provisions  of  Statement  133 are complex  and,  accordingly,  we are unable to
determine  at this time the  impact it will have on our  consolidated  financial
position and results of operations.

     In December  1999 the  Securities  and  Exchange  Commission  issued  Staff
Accounting  Bulletin No. 101,  "Revenue  Recognition  in Financial  Statements."
Bulletin 101 states that revenues  generally  are realized  when (1)  persuasive
evidence of an  arrangement  exists,  (2) delivery has occurred or services have
been rendered, (3) the seller's price to the buyer is fixed or determinable, and
(4)  collectibility  is reasonably  assured.  Bulletin 101, as amended,  must be
implemented  no later than our fourth fiscal quarter of 2000. We believe that we
have historically  recognized revenues in accordance with the criteria set forth
in Bulletin 101. As disclosed in the notes to consolidated  financial statements
included  in our Form  10-K,  we record  sales  when  inventory  is  shipped  or
delivered and sales terms generally do not allow a right of return. Accordingly,
we do not expect that the  implementation  of Bulletin  101 will have a material
impact on our consolidated financial position or results of operations.

<PAGE>


                  SNAPPLE BEVERAGE GROUP, INC. AND SUBSIDIARIES

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

     We are exposed to the impact of interest rate changes and, to a much lesser
extent, foreign currency fluctuations.

     Policies and  Procedures  -- In the normal  course of  business,  we employ
established  policies  and  procedures  to manage  our  exposure  to  changes in
interest  rates  and  fluctuations  in the  value of  foreign  currencies  using
financial instruments we deem appropriate.

Interest Rate Risk

     Our objective in managing our exposure to interest rate changes is to limit
the impact of interest  rate changes on earnings and cash flows.  To achieve our
objectives,  we assess the relative  proportions  of our debt under fixed versus
variable  rates.  We generally use purchased  interest rate caps on a portion of
our variable-rate debt to limit our exposure to increases in short-term interest
rates.  These cap  agreements  usually are at  significantly  higher than market
interest  rates  prevailing at the time the cap  agreements are entered into and
are  intended  to protect  against  very  significant  increases  in  short-term
interest  rates.  We currently have one interest rate cap agreement  relating to
interest on $185.9 million of our aggregate $349.4 million of variable-rate term
loans under our senior bank credit  facility  which provides for a cap which was
approximately 1% higher than the prevailing interest rate at July 2, 2000.

Foreign Currency Risk

     Our objective in managing our exposure to foreign currency  fluctuations is
also to limit the impact of such  fluctuations  on earnings  and cash flows.  We
have a relatively  limited  amount of exposure to (1) export sales  revenues and
related  receivables  denominated in foreign  currencies and (2)  investments in
foreign  subsidiaries  which are subject to foreign currency  fluctuations.  Our
primary  export sales  exposures  relate to sales in Canada,  the  Caribbean and
Europe.  We monitor these exposures and periodically  determine our need for use
of  strategies  intended to lessen or limit our exposure to these  fluctuations.
However,  foreign  export sales and foreign  operations for our most recent full
fiscal year ended  January 2, 2000  represented  only 4% of our  revenues and an
immediate 10% change in foreign currency exchange rates versus the United States
dollar from their levels at January 2, 2000 would not have had a material effect
on our consolidated financial position or results of operations.  At the present
time, we do not hedge our foreign  currency  exposures as we do not believe this
exposure to be material.

Overall Market Risk

     With regard to overall  market risk, we attempt to mitigate our exposure to
such risks by assessing the relative  proportion of our  investments in cash and
cash equivalents and the relatively stable and risk-minimized  returns available
on such investments.  At July 2, 2000, our excess cash was primarily invested in
commercial  paper with  maturities  of less than 90 days and money  market funds
which, due to their short-term nature, minimizes our overall market risk.

Sensitivity Analysis

     All of our market risk sensitive  instruments are instruments  entered into
for purposes other than trading.  Our measure of market risk exposure represents
an estimate of the potential change in fair value of our financial  instruments.
Market risk exposure is presented for each class of financial  instruments  held
by us at July 2, 2000 for which an immediate adverse market movement  represents
a potential  material impact on our financial position or results of operations.
We believe that the rates of adverse market movements  described below represent
the  hypothetical  loss to future  earnings  and do not  represent  the  maximum
possible  loss nor any expected  actual  loss,  even under  adverse  conditions,
because actual adverse fluctuations would likely differ.

      The following table reflects the estimated  effects on the market value of
our  financial  instruments  as of July 2, 2000  based  upon  assumed  immediate
adverse effects as noted below (in thousands):

                                                      July 2, 2000
                                                 ---------------------
                                                 Carrying    Interest
                                                   Value     Rate Risk
                                                   -----     ---------

     Cash equivalents...........................$   14,283  $    --
     Long-term debt.............................   667,183     (3,654)

     The cash  equivalents  are  short-term  in nature  with a maturity of three
months or less when  acquired  and, as such,  a change in interest  rates of one
percentage point would not have a material impact on our consolidated  financial
position or results of operations.

     The  sensitivity  analysis  of  long-term  debt  assumes  an  instantaneous
increase in market  interest rates of one percentage  point from their levels at
July 2, 2000,  with all other  variables  held  constant.  The  increase  of one
percentage  point with respect to our long-term  debt (1)  represents an assumed
average 10% decline in earnings as the  weighted  average  interest  rate of our
variable-rate  debt at July 2, 2000 approximated 10% and (2) relates only to our
variable-rate  debt since a change in interest  rates would not affect  interest
expense on our  fixed-rate  debt.  Our  variable-rate  debt  consists  of $349.4
million of our term loans and $15.9  million of  revolving  loans.  The interest
rate risk  presented  with respect to long-term  debt  represents  the potential
impact the  indicated  change in interest  rates would have on our  consolidated
results of operations and not our consolidated financial position.

<PAGE>

Part II.  Other Information

      This Quarterly  Report on Form 10-Q contains or  incorporates by reference
certain statements that are not historical facts,  including,  most importantly,
information  concerning  possible or assumed  future  results of  operations  of
Snapple  Beverage Group,  Inc.  (f/k/a Triarc  Beverage  Holdings Corp.) and its
subsidiaries (collectively,  "SBG" or "the Company") and statements preceded by,
followed  by  or  that   include  the  words   "may,"   "believes,"   "expects,"
"anticipates," or the negation thereof, or similar expressions, which constitute
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation  Reform Act of 1995 (the "Reform Act").  All statements which address
operating  performance,  events or developments that are expected or anticipated
to occur in the  future,  including  statements  relating  to volume and revenue
growth or statements expressing general optimism about future operating results,
are  forward-looking  statements  within the  meaning of the Reform  Act.  These
forward-looking  statements are based on our expectations and are susceptible to
a number of risks,  uncertainties  and other  factors  and our  actual  results,
performance  or  achievements  may differ  materially  from any future  results,
performance  or  achievements  expressed  or  implied  by  such  forward-looking
statements. For those statements, we claim the protection of the safe harbor for
forward-looking  statements  contained in the Reform Act. Many important factors
could  affect  our  future  results  and could  cause  those  results  to differ
materially  from those  expressed in the  forward-looking  statements  contained
herein.   Such  factors  include,   but  are  not  limited  to,  the  following:
competition,  including  product and  pricing  pressures;  success of  operating
initiatives;  the  ability to  attract  and retain  customers;  development  and
operating  costs;  advertising and promotional  efforts;  brand  awareness;  the
existence or absence of positive or adverse publicity;  market acceptance of new
product offerings; new product and concept development by competitors;  changing
trends in consumer tastes and demographic patterns;  the performance by material
customers  of their  obligations  under their  purchase  agreements;  changes in
business  strategy or development  plans;  quality of management;  availability,
terms and deployment of capital;  business  abilities and judgment of personnel;
availability  of  qualified   personnel;   labor  and  employee  benefit  costs;
availability  and  cost of raw  materials,  ingredients  and  supplies;  general
economic,  business and political  conditions  in the countries and  territories
where the Company operates,  including the ability to form successful  strategic
business  alliances  with local  participants;  changes in, or failure to comply
with, government regulations, including accounting standards, environmental laws
and taxation requirements;  the costs,  uncertainties and other effects of legal
and  administrative  proceedings;  the impact of general economic  conditions on
consumer spending;  and other risks and uncertainties  affecting the Company and
its  subsidiaries  detailed in our other current and periodic reports filed with
the Securities and Exchange Commission, all of which are difficult or impossible
to predict  accurately  and many of which are beyond  our  control.  We will not
undertake  and  specifically  decline any  obligation  to  publicly  release the
results of any revisions which may be made to any forward-looking  statements to
reflect events or circumstances  after the date of such statements or to reflect
the occurrence of anticipated or unanticipated  events.  In addition,  it is our
policy generally not to make any specific projections as to future earnings, and
we do not endorse any projections  regarding future performance that may be made
by third parties.

Item 5.  Other Information

      On June 27,  2000 the  Company  filed  with the  Securities  and  Exchange
Commission a registration  statement for an initial public  offering  ("IPO") of
its  common  stock.  The  Company  will  own  its  premium   beverage   business
(Snapple(R),  Mistic(R),  and Stewart's(R)) and Royal Crown Company, Inc.'s soft
drink  concentrates  business (Royal Crown(R),  Diet Rite(R),  RC Edge(TM),  and
Nehi(R)).  The Company  plans to list its shares on the New York Stock  Exchange
under the symbol  "SNP" and expects to complete  the  offering  during the third
quarter of 2000,  subject to market  conditions and other factors.  Net proceeds
from the offering are expected to be used to repay debt under an existing credit
facility.

      The offering which will be made only by a prospectus, will be underwritten
by a syndicate to be  lead-managed  by Morgan Stanley Dean Witter and co-managed
by Donaldson, Lufkin & Jenrette, ING Barings and Lehman Brothers.

      A registration  statement relating to these securities has been filed with
the Securities and Exchange Commission,  but has not yet become effective. These
securities  may not be sold nor may offers to buy be accepted  prior to the time
the registration statement becomes effective. This Quarterly Report on Form 10-Q
shall not constitute an offer to sell or the solicitation of an offer to buy nor
shall  there be any sale of these  securities  in any state in which such offer,
solicitation or sale would be unlawful prior to  registration  or  qualification
under the securities laws of any such state.

      There can be no assurance that the Securities and Exchange Commission will
declare the  registration  statement  effective or that the proposed IPO will be
consummated.

Item 6.  Exhibits and Reports on Form 8-K

(a)  Exhibits

     10.1 - Amendment No. 2 to Triarc Beverage Holdings Corp. 1997 Stock Option
            Plan, incorporated herein by reference to Exhibit 10.1 to Triarc
            Consumer Product Group, LLC's Quarterly Report on Form 10-Q for the
            fiscal quarter ended July 2, 2000 (SEC file no. 333-78625-11).

     27.1 - Financial  Data  Schedule  for the  six-month  period ended July 2,
            2000,  submitted  to  the  Securities  and  Exchange  Commission  in
            electronic format.

     27.2 - Financial Data Schedule for the six-month period ended July 4, 1999,
            on a  restated  basis,  submitted  to the  Securities  and  Exchange
            Commission in electronic format.

(b)   Reports on Form 8-K

      None

<PAGE>

                  SNAPPLE BEVERAGE GROUP, INC. AND SUBSIDIARIES

                                   SIGNATURES

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.

                                              SNAPPLE BEVERAGE GROUP, INC.
                                              (Registrant)



Date: August 21, 2000                          By: /S/ JOHN L. BARNES, JR.
                                               ---------------------------
                                               John L. Barnes, Jr.
                                               Executive Vice President
                                               (On behalf of the Company)



                                               By: /S/ FRED H. SCHAEFER
                                               --------------------------
                                               Fred H. Schaefer
                                               Vice President and
                                               Chief Accounting Officer
                                               (Principal accounting officer)


<PAGE>


                              Exhibit Index

Exhibit
  No.           Description                                       Page No.
--------        -----------                                       --------

10.1 -      Amendment No. 2 to Triarc Beverage Holdings
            Corp. 1997 Stock Option Plan, incorporated
            herein by reference to Exhibit 10.1 to Triarc
            Consumer Product Group, LLC's Quarterly Report
            on Form 10-Q for the fiscal quarter ended
            July 2, 2000 (SEC file no. 333-78625-11).

27.1 -      Financial  Data  Schedule  for the  six-month
            period ended July 2, 2000, submitted to the
            Securities and Exchange Commission in electronic
            format.

27.2 -      Financial Data Schedule for the six-month period
            ended July 4, 1999, on a restated  basis, submitted
            to the Securities  and Exchange  Commission in
            electronic format.



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission