XML 44 R32.htm IDEA: XBRL DOCUMENT
v3.4.0.3

Acquisitions and Divestitures (Tables) | 3 Months Ended
--- | ---
Apr. 03, 2016
Schedule of Unaudited Pro Forma Net Sales | The following table represents the unaudited pro forma net sales for the Company for the 2015 Expansion Territories and the YTD 2016 Expansion Transactions. The pro forma combined net sales does not necessarily reflect what the combined Company’s net sales would have been had the acquisitions occurred at the beginning of each period presented. It also may not be useful in predicting the future financial results of the combined company. The actual results may differ significantly from the pro forma amounts reflected herein due to a variety of factors. Q1 2016 Net Sales
In Thousands |  |  |  |  |  |  |  |  |
As Reported |  |  | Pro Forma Adjustments (Unaudited) |  |  | Pro Forma (Unaudited) |
$ | 625,456 |  |  | $ | 59,291 |  |  | $ | 684,747 |
Q1 2015 Net Sales
In Thousands |  |  |  |  |  |  |  |  |
As Reported |  |  | Pro Forma Adjustments (Unaudited) |  |  | Pro Forma (Unaudited) |
$ | 453,253 |  |  | $ | 183,914 |  |  | $ | 637,167 |
2014 Acquisition [Member] |
Summary of Fair Values of Acquired Assets and Assumed Liabilities as of Acquisition Date | The fair value of acquired assets and assumed liabilities of the 2014 Expansion Territories as of the acquisition dates is summarized as follows:
|  | Johnson City/ |  |  |  |  |
|  | Morristown |  |  | Knoxville |
In Thousands |  | Territory |  |  | Territory |
Cash |  | $ | 46 |  |  | $ | 108 |
Inventories |  |  | 1,150 |  |  |  | 2,100 |
Prepaid expenses and other current assets |  |  | 315 |  |  |  | 1,893 |
Property, plant and equipment |  |  | 8,495 |  |  |  | 17,229 |
Other assets |  |  | 361 |  |  |  | 138 |
Goodwill |  |  | 914 |  |  |  | 4,781 |
Other identifiable intangible assets |  |  | 13,800 |  |  |  | 37,400 |
Total acquired assets |  | $ | 25,081 |  |  | $ | 63,649 |
Current liabilities (acquisition related contingent consideration) |  | $ | 1,005 |  |  | $ | 2,426 |
Current liabilities |  |  | 23 |  |  |  | 2,351 |
Accounts payable to The Coca-Cola Company |  | 0 |  |  |  | 105 |
Other liabilities (including deferred taxes) |  |  | 334 |  |  |  | 0 |
Other liabilities (acquisition related contingent consideration) |  |  | 11,564 |  |  |  | 27,834 |
Total assumed liabilities |  | $ | 12,926 |  |  | $ | 32,716 |
Summary of Fair Value Acquired Identifiable Intangible Assets | The fair value of the acquired identifiable intangible assets as of the acquisition dates is as follows:
|  | Johnson City/ |  |  |  |  |  |  |
|  | Morristown |  |  | Knoxville |  |  | Estimated
In Thousands |  | Territory |  |  | Territory |  |  | Useful Lives
Distribution agreements |  | $ | 13,200 |  |  | $ | 36,400 |  |  | 40 years
Customer lists |  |  | 600 |  |  |  | 1,000 |  |  | 12 years
Total |  | $ | 13,800 |  |  | $ | 37,400 |  |  |
2015 Acquisition [Member] |
Summary of Fair Values of Acquired Assets and Assumed Liabilities as of Acquisition Date | The fair value of acquired assets and assumed liabilities of the 2015 Expansion Territories and the Annapolis, Maryland make-ready center as of the acquisition dates is summarized as follows:
In Thousands |  | January 2015 Expansion Territory |  |  | February 2015 Expansion Territory |  |  | May 2015 Expansion Territory |  |  | October 2015 Expansion Territory |  |  | Annapolis MRC |
Cash |  | $ | 59 |  |  | $ | 105 |  |  | $ | 45 |  |  | $ | 160 |  |  | $ | 0 |
Inventories |  |  | 1,238 |  |  |  | 1,268 |  |  |  | 1,045 |  |  |  | 2,564 |  |  |  | 109 |
Prepaid expenses and other current assets |  |  | 714 |  |  |  | 1,108 |  |  |  | 224 |  |  |  | 1,305 |  |  |  | 0 |
Property, plant and equipment |  |  | 6,722 |  |  |  | 16,598 |  |  |  | 6,584 |  |  |  | 25,930 |  |  |  | 8,492 |
Other assets (including deferred taxes) |  |  | 336 |  |  |  | 1,147 |  |  |  | 510 |  |  |  | 4,272 |  |  |  | 0 |
Goodwill |  |  | 1,280 |  |  |  | 1,528 |  |  |  | 942 |  |  |  | 6,559 |  |  | 0 |
Other identifiable intangible assets |  |  | 12,950 |  |  |  | 20,350 |  |  |  | 1,700 |  |  |  | 49,100 |  |  |  | 0 |
Total acquired assets |  | $ | 23,299 |  |  | $ | 42,104 |  |  | $ | 11,050 |  |  | $ | 89,890 |  |  | $ | 8,601 |
Current liabilities (acquisition related contingent consideration) |  | $ | 843 |  |  | $ | 1,659 |  |  | $ | 281 |  |  | $ | 547 |  |  | $ | 0 |
Other current liabilities |  |  | 125 |  |  |  | 974 |  |  |  | 494 |  |  |  | 4,222 |  |  |  | 0 |
Other liabilities |  | 0 |  |  |  | 823 |  |  |  | 10 |  |  | 0 |  |  |  | 1,265 |
Other liabilities (acquisition related contingent consideration) |  |  | 9,131 |  |  |  | 20,625 |  |  |  | 2,748 |  |  |  | 58,925 |  |  |  | 0 |
Total assumed liabilities |  | $ | 10,099 |  |  | $ | 24,081 |  |  | $ | 3,533 |  |  | $ | 63,694 |  |  | $ | 1,265 |
Summary of Fair Value Acquired Identifiable Intangible Assets | The fair value of the acquired identifiable intangible assets of the 2015 Expansion Territories as of the acquisition dates is as follows:
In Thousands |  | January 2015 Expansion Territory |  |  | February 2015 Expansion Territory |  |  | May 2015 Expansion Territory |  |  | October 2015 Expansion Territory |  |  | Estimated Useful Lives
Distribution agreements |  | $ | 12,400 |  |  | $ | 19,200 |  |  | $ | 1,500 |  |  | $ | 47,900 |  |  | 40 years
Customer lists |  |  | 550 |  |  |  | 1,150 |  |  |  | 200 |  |  |  | 1,200 |  |  | 12 years
Total |  | $ | 12,950 |  |  | $ | 20,350 |  |  | $ | 1,700 |  |  | $ | 49,100 |  |  |
2016 Acquisition [Member] |
Summary of Fair Values of Acquired Assets and Assumed Liabilities as of Acquisition Date | The fair value of acquired assets and assumed liabilities of the YTD 2016 Expansion Transactions as of the acquisition dates is summarized as follows:
In Thousands |  | January 2016 Expansion Transaction |  |  | April 2016 Expansion Transaction |
Cash |  | $ | 179 |  |  | $ | 219 |
Inventories |  |  | 11,559 |  |  |  | 3,748 |
Prepaid expenses and other current assets |  |  | 906 |  |  |  | 1,306 |
Property, plant and equipment |  |  | 47,644 |  |  |  | 56,150 |
Other assets (including deferred taxes) |  |  | 2,290 |  |  |  | 1,113 |
Goodwill |  |  | 16,241 |  |  |  | 693 |
Other identifiable intangible assets |  |  | 1,300 |  |  | 0 |
Total acquired assets |  | $ | 80,119 |  |  | $ | 63,229 |
Current liabilities (acquisition related contingent consideration) |  | $ | 361 |  |  | $ | 742 |
Other current liabilities |  |  | 7,245 |  |  |  | 3,011 |
Accounts payable to The Coca-Cola Company |  |  | 650 |  |  | 0 |
Other liabilities |  |  | 29 |  |  | 0 |
Other liabilities (acquisition related contingent consideration) |  |  | 6,144 |  |  |  | 23,924 |
Total assumed liabilities |  | $ | 14,429 |  |  | $ | 27,677 |
Summary of Fair Value Acquired Identifiable Intangible Assets | The fair value of the acquired identifiable intangible assets as of the acquisition dates is as follows:
In Thousands |  | January 2016 Expansion Transaction |  |  | Estimated Useful Lives
Distribution agreements |  | $ | 750 |  |  | 40 years
Customer lists |  |  | 550 |  |  | 12 years
Total |  | $ | 1,300 |  |  |
Lexington Expansion [Member] |
Summary of Fair Values of Acquired Assets and Assumed Liabilities as of Acquisition Date | The fair value of acquired assets and assumed liabilities related to the Lexington Expansion Territory as of the exchange date is summarized as follows:
|  | Lexington |  |  |
|  | Expansion |  |  |
In Thousands |  | Territory |  |  |
Cash |  | $ | 56 |  |  |
Inventories |  |  | 2,712 |  |  |
Prepaid expenses and other current assets |  |  | 442 |  |  |
Property, plant and equipment |  |  | 12,677 |  |  |
Other assets |  |  | 48 |  |  |
Franchise rights |  |  | 18,200 |  |  |
Goodwill |  |  | 2,543 |  |  |
Other identifiable intangible assets |  |  | 1,000 |  |  |
Total acquired assets |  | $ | 37,678 |  |  |
Current liabilities |  | $ | 926 |  |  |
Total assumed liabilities |  | $ | 926 |  |  |
Summary of Fair Value Acquired Identifiable Intangible Assets | The fair value of the acquired identifiable intangible assets related to the Lexington Expansion Territory as of the exchange date is as follows:
|  | Lexington |  |  |
|  | Expansion |  |  | Estimated
In Thousands |  | Territory |  |  | Useful Lives
Franchise rights |  | $ | 18,200 |  |  | Indefinite
Distribution agreements |  |  | 200 |  |  | 40 years
Customer lists |  |  | 800 |  |  | 12 years
Total |  | $ | 19,200 |  |  |

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2)-(3) -URI http://asc.fasb.org/extlink&oid=56956515&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of finite-lived and indefinite-lived intangible assets acquired as part of a business combination. + References No definition available. + Details
Name: | us-gaap_FiniteLivedAndIndefiniteLivedIntangibleAssetsAcquiredAsPartOfBusinessCombinationTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=56956791&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=coke_TwoThousandFourteenAcquisitionsMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=coke_TwoThousandFifteenAcquisitionsMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=coke_TwoThousandAndSixteenMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=coke_LexingtonExpansionMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |