XML 69 R32.htm IDEA: XBRL DOCUMENT
v3.7.0.1

Acquisitions and Divestitures (Tables) | 3 Months Ended
--- | ---
Apr. 02, 2017
Schedule of Unaudited Pro Forma Information | The following tables represent the Company’s unaudited pro forma net sales and unaudited pro forma income from operations for the Q1 2017 Expansion Transactions and the 2016 Expansion Transactions.
|  | First Quarter |
(in thousands) |  | 2017 |  |  | 2016 |
Net sales as reported |  | $ | 865,702 |  |  | $ | 625,456 |
Pro forma adjustments (unaudited) |  |  | 85,447 |  |  |  | 308,023 |
Net sales pro forma (unaudited) |  | $ | 951,149 |  |  | $ | 933,479 |
|  | First Quarter |
(in thousands) |  | 2017 |  |  | 2016 |
Income from operations as reported |  | $ | 13,608 |  |  | $ | 12,401 |
Pro forma adjustments (unaudited) |  |  | 5,810 |  |  |  | 10,427 |
Income from operations pro forma (unaudited) |  | $ | 19,418 |  |  | $ | 22,828 |
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 2016 Expansion Transactions as of the acquisition dates is summarized as follows:
(in thousands) |  | January 2016 Expansion Transactions |  |  | April 1, 2016 Expansion Transaction |  |  | April 29, 2016 Expansion Transactions |  |  | October 2016 Expansion Transactions |  |  | Total 2016 Expansion Transactions |
Cash |  | $ | 179 |  |  | $ | 219 |  |  | $ | 161 |  |  | $ | 150 |  |  | $ | 709 |
Inventories |  |  | 10,159 |  |  |  | 3,748 |  |  |  | 13,850 |  |  |  | 18,513 |  |  |  | 46,270 |
Prepaid expenses and other current assets |  |  | 2,775 |  |  |  | 1,945 |  |  |  | 3,774 |  |  |  | 4,181 |  |  |  | 12,675 |
Accounts receivable from The Coca-Cola Company |  |  | 1,121 |  |  |  | 1,162 |  |  |  | 1,126 |  |  |  | 1,327 |  |  |  | 4,736 |
Property, plant and equipment |  |  | 46,149 |  |  |  | 54,135 |  |  |  | 58,679 |  |  |  | 68,182 |  |  |  | 227,145 |
Other assets (including deferred taxes) |  |  | 2,351 |  |  |  | 1,541 |  |  |  | 5,151 |  |  |  | 611 |  |  |  | 9,654 |
Goodwill |  |  | 9,396 |  |  |  | 1,962 |  |  |  | 7,791 |  |  |  | 7,063 |  |  |  | 26,212 |
Other identifiable intangible assets |  |  | 1,300 |  |  |  | - |  |  |  | 23,450 |  |  |  | 66,500 |  |  |  | 91,250 |
Total acquired assets |  | $ | 73,430 |  |  | $ | 64,712 |  |  | $ | 113,982 |  |  | $ | 166,527 |  |  | $ | 418,651 |
Current liabilities (acquisition related contingent consideration) |  | $ | 361 |  |  | $ | 742 |  |  | $ | 1,307 |  |  | $ | 3,318 |  |  | $ | 5,728 |
Other current liabilities |  |  | 591 |  |  |  | 4,231 |  |  |  | 5,482 |  |  |  | 7,165 |  |  |  | 17,469 |
Accounts payable to The Coca-Cola Company |  |  | 650 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 650 |
Other liabilities |  |  | - |  |  |  | 266 |  |  |  | 2,635 |  |  |  | 761 |  |  |  | 3,662 |
Other liabilities (acquisition related contingent consideration) |  |  | 6,144 |  |  |  | 23,924 |  |  |  | 35,561 |  |  |  | 57,066 |  |  |  | 122,695 |
Total assumed liabilities |  | $ | 7,746 |  |  | $ | 29,163 |  |  | $ | 44,985 |  |  | $ | 68,310 |  |  | $ | 150,204 |
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 Transactions |  |  | April 29, 2016 Expansion Transactions |  |  | October 2016 Expansion Transactions |  |  | Total 2016 Expansion Transactions |  |  | Estimated Useful Lives
Distribution agreements |  | $ | 750 |  |  | $ | 22,000 |  |  | $ | 63,900 |  |  | $ | 86,650 |  |  | 40 years
Customer lists |  |  | 550 |  |  |  | 1,450 |  |  |  | 2,600 |  |  |  | 4,600 |  |  | 12 years
Total acquired identifiable intangible assets |  | $ | 1,300 |  |  | $ | 23,450 |  |  | $ | 66,500 |  |  | $ | 91,250 |  |  |
2017 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 Q1 2017 Expansion Transactions as of the acquisition date is summarized as follows:
(in thousands) |  | January 2017 Expansion Transaction |  |  | March 2017 Expansion Transactions |  |  | Total Q1 2017 Expansion Transactions |
Cash |  | $ | 107 |  |  | $ | 211 |  |  | $ | 318 |
Inventories |  |  | 5,953 |  |  |  | 21,050 |  |  |  | 27,003 |
Prepaid expenses and other current assets |  |  | 1,089 |  |  |  | 5,235 |  |  |  | 6,324 |
Accounts receivable from The Coca-Cola Company |  |  | 1,042 |  |  |  | 1,807 |  |  |  | 2,849 |
Property, plant and equipment |  |  | 25,708 |  |  |  | 82,692 |  |  |  | 108,400 |
Other assets (including deferred taxes) |  |  | 846 |  |  |  | 3,593 |  |  |  | 4,439 |
Goodwill |  |  | 1,112 |  |  |  | 3,737 |  |  |  | 4,849 |
Other identifiable intangible assets |  |  | 10,650 |  |  |  | 20,400 |  |  |  | 31,050 |
Total acquired assets |  | $ | 46,507 |  |  | $ | 138,725 |  |  | $ | 185,232 |
Current liabilities (acquisition related contingent consideration) |  | $ | 727 |  |  | $ | 1,921 |  |  | $ | 2,648 |
Other current liabilities |  |  | 665 |  |  |  | 1,827 |  |  |  | 2,492 |
Other liabilities |  |  | 115 |  |  |  | 13 |  |  |  | 128 |
Other liabilities (acquisition related contingent consideration) |  |  | 13,408 |  |  |  | 26,260 |  |  |  | 39,668 |
Total assumed liabilities |  | $ | 14,915 |  |  | $ | 30,021 |  |  | $ | 44,936 |
Summary of Fair Value Acquired Identifiable Intangible Assets | The fair value of the acquired identifiable intangible assets as of the acquisition date is as follows:
(in thousands) |  | January 2017 Expansion Transaction |  |  | March 2017 Expansion Transactions |  |  | Total Q1 2017 Expansion Transactions |  |  | Estimated Useful Lives
Distribution agreements |  | $ | 9,300 |  |  | $ | 18,900 |  |  | $ | 28,200 |  |  | 40 years
Customer lists |  |  | 1,350 |  |  |  | 1,500 |  |  |  | 2,850 |  |  | 12 years
Total acquired identifiable intangible assets |  | $ | 10,650 |  |  | $ | 20,400 |  |  | $ | 31,050 |  |  |
2016 and 2017 Acquisitions [Member] |
Schedule of Consolidated Statement of Operations | The financial results of the Q1 2017 Expansion Transactions and the 2016 Expansion Transactions have been included in the Company’s consolidated financial statements from their respective acquisition or exchange dates. These Expansion Transactions contributed the following amounts to the Company’s consolidated statement of operations:
|  | First Quarter |
(in thousands) |  | 2017 |  |  | 2016 |
Net sales from 2016 Expansion Transactions |  | $ | 238,660 |  |  | $ | 35,311 |
Net sales from Q1 2017 Expansion Transactions |  |  | 26,246 |  |  |  | - |
Total impact to net sales |  | $ | 264,906 |  |  | $ | 35,311 |
Operating income from 2016 Expansion Transactions |  | $ | 4,354 |  |  | $ | 1,206 |
Operating income from Q1 2017 Expansion Transactions |  |  | 96 |  |  |  | - |
Total impact to income from operations |  | $ | 4,450 |  |  | $ | 1,206 |

X
- Definition Schedule of consolidated statement of operations. + References No definition available. + Details
Name: | coke_ScheduleOfConsolidatedStatementOfOperationsTableTextBlock
Namespace Prefix: | coke_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

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=65885119&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=73530397&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_TwoThousandAndSixteenExpansionTransactionsMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

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

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