The following table sets forth the computation of basic net income per share and diluted net income per share under the two-class method:


	Third Quarter				First Nine Months
In Thousands (Except Per Share Data)	2013		2012		2013		2012
Numerator for basic and diluted net income per Common Stock and Class B Common Stock share:

Net income attributable to Coca-Cola Bottling Co. Consolidated	$	16,169	$	10,079	$	32,260	$	25,391
Less dividends:
Common Stock		1,785		1,785		5,356		5,356
Class B Common Stock		527		522		1,577		1,561

Total undistributed earnings	$	13,857	$	7,772	$	25,327	$	18,474


Common Stock undistributed earnings – basic	$	10,698	$	6,013	$	19,563	$	14,301
Class B Common Stock undistributed earnings – basic		3,159		1,759		5,764		4,173

Total undistributed earnings – basic	$	13,857	$	7,772	$	25,327	$	18,474


Common Stock undistributed earnings – diluted	$	10,652	$	5,987	$	19,479	$	14,239
Class B Common Stock undistributed earnings – diluted		3,205		1,785		5,848		4,235

Total undistributed earnings – diluted	$	13,857	$	7,772	$	25,327	$	18,474


Numerator for basic net income per Common Stock share:
Dividends on Common Stock	$	1,785	$	1,785	$	5,356	$	5,356
Common Stock undistributed earnings – basic		10,698		6,013		19,563		14,301

Numerator for basic net income per Common Stock share	$	12,483	$	7,798	$	24,919	$	19,657


Numerator for basic net income per Class B Common Stock share:
Dividends on Class B Common Stock	$	527	$	522	$	1,577	$	1,561
Class B Common Stock undistributed earnings – basic		3,159		1,759		5,764		4,173

Numerator for basic net income per Class B Common Stock share	$	3,686	$	2,281	$	7,341	$	5,734


	Third Quarter				First Nine Months
In Thousands (Except Per Share Data)	2013		2012		2013		2012
Numerator for diluted net income per Common Stock share:
Dividends on Common Stock	$	1,785	$	1,785	$	5,356	$	5,356
Dividends on Class B Common Stock assumed converted to Common Stock		527		522		1,577		1,561
Common Stock undistributed earnings – diluted		13,857		7,772		25,327		18,474

Numerator for diluted net income per Common Stock share	$	16,169	$	10,079	$	32,260	$	25,391


Numerator for diluted net income per Class B Common Stock share:
Dividends on Class B Common Stock	$	527	$	522	$	1,577	$	1,561
Class B Common Stock undistributed earnings – diluted		3,205		1,785		5,848		4,235

Numerator for diluted net income per Class B Common Stock share	$	3,732	$	2,307	$	7,425	$	5,796


	Third Quarter				First Nine Months
In Thousands (Except Per Share Data)	2013		2012		2013		2012
Denominator for basic net income per Common Stock and Class B Common Stock share:
Common Stock weighted average shares outstanding – basic		7,141		7,141		7,141		7,141
Class B Common Stock weighted average shares outstanding – basic		2,109		2,089		2,104		2,084

Denominator for diluted net income per Common Stock and Class B Common Stock share:
Common Stock weighted average shares outstanding – diluted (assumes conversion of Class B Common Stock to Common Stock)		9,290		9,270		9,285		9,265
Class B Common Stock weighted average shares outstanding – diluted		2,149		2,129		2,144		2,124

Basic net income per share:
Common Stock	$	1.75	$	1.09	$	3.49	$	2.75

Class B Common Stock	$	1.75	$	1.09	$	3.49	$	2.75


Diluted net income per share:
Common Stock	$	1.74	$	1.09	$	3.47	$	2.74

Class B Common Stock	$	1.74	$	1.08	$	3.46	$	2.73

NOTES TO TABLE

(1)	For purposes of the diluted net income per share computation for Common Stock, all shares of Class B Common Stock are assumed to be converted; therefore, 100% of undistributed earnings is allocated to Common Stock.

(2)	For purposes of the diluted net income per share computation for Class B Common Stock, weighted average shares of Class B Common Stock are assumed to be outstanding for the entire period and not converted.

(3)	Denominator for diluted net income per share for Common Stock and Class B Common Stock includes the dilutive effect of shares relative to the Performance Unit Award.