XML 45 R34.htm IDEA: XBRL DOCUMENT
v3.8.0.1

Acquisitions and Divestitures (Tables) | 9 Months Ended
--- | ---
Oct. 01, 2017
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 YTD 2017 Expansion Transactions as of the acquisition dates is summarized as follows:
(in thousands) |  | January 2017 Expansion Transaction |  |  | March 2017 Expansion Transactions |  |  | April 2017 Expansion Transactions |  |  | Total YTD 2017 Expansion Transactions |
Cash |  | $ | 107 |  |  | $ | 211 |  |  | $ | 103 |  |  | $ | 421 |
Inventories |  |  | 5,953 |  |  |  | 21,108 |  |  |  | 14,554 |  |  |  | 41,615 |
Prepaid expenses and other current assets |  |  | 1,155 |  |  |  | 5,117 |  |  |  | 4,350 |  |  |  | 10,622 |
Accounts receivable from The Coca-Cola Company |  |  | 1,042 |  |  |  | 1,807 |  |  |  | 1,000 |  |  |  | 3,849 |
Property, plant and equipment |  |  | 25,708 |  |  |  | 81,638 |  |  |  | 53,818 |  |  |  | 161,164 |
Other assets (including deferred taxes) |  |  | 886 |  |  |  | 4,363 |  |  |  | 482 |  |  |  | 5,731 |
Goodwill |  |  | 800 |  |  |  | 8,605 |  |  |  | 9,630 |  |  |  | 19,035 |
Distribution agreements |  |  | 9,300 |  |  |  | 18,900 |  |  |  | 8,600 |  |  |  | 36,800 |
Customer lists |  |  | 1,350 |  |  |  | 1,500 |  |  |  | 950 |  |  |  | 3,800 |
Total acquired assets |  | $ | 46,301 |  |  | $ | 143,249 |  |  | $ | 93,487 |  |  | $ | 283,037 |
Current liabilities (acquisition related contingent consideration) |  | $ | 727 |  |  | $ | 1,921 |  |  | $ | 227 |  |  | $ | 2,875 |
Other current liabilities |  |  | 324 |  |  |  | 3,760 |  |  |  | 1,186 |  |  |  | 5,270 |
Other liabilities (acquisition related contingent consideration) |  |  | 13,408 |  |  |  | 26,260 |  |  |  | 3,543 |  |  |  | 43,211 |
Other liabilities |  |  | 239 |  |  |  | 2,604 |  |  |  | 626 |  |  |  | 3,469 |
Total assumed liabilities |  | $ | 14,698 |  |  | $ | 34,545 |  |  | $ | 5,582 |  |  | $ | 54,825 |
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 |  |  |  | 4,228 |  |  |  | 12,722 |
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 |  |  |  | 57,738 |  |  |  | 67,943 |  |  |  | 225,965 |
Other assets (including deferred taxes) |  |  | 2,351 |  |  |  | 1,541 |  |  |  | 5,514 |  |  |  | 682 |  |  |  | 10,088 |
Goodwill |  |  | 9,396 |  |  |  | 1,962 |  |  |  | 8,368 |  |  |  | 8,343 |  |  |  | 28,069 |
Distribution agreements |  |  | 750 |  |  |  | - |  |  |  | 22,000 |  |  |  | 63,900 |  |  |  | 86,650 |
Customer lists |  |  | 550 |  |  |  | - |  |  |  | 1,450 |  |  |  | 2,600 |  |  |  | 4,600 |
Total acquired assets |  | $ | 73,430 |  |  | $ | 64,712 |  |  | $ | 113,981 |  |  | $ | 167,686 |  |  | $ | 419,809 |
Current liabilities (acquisition related contingent consideration) |  | $ | 361 |  |  | $ | 742 |  |  | $ | 1,307 |  |  | $ | 3,318 |  |  | $ | 5,728 |
Other current liabilities |  |  | 591 |  |  |  | 4,231 |  |  |  | 5,482 |  |  |  | 8,513 |  |  |  | 18,817 |
Accounts payable to The Coca-Cola Company |  |  | 650 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 650 |
Other liabilities (acquisition related contingent consideration) |  |  | 6,144 |  |  |  | 23,924 |  |  |  | 35,561 |  |  |  | 57,066 |  |  |  | 122,695 |
Other liabilities |  |  | - |  |  |  | 266 |  |  |  | 2,635 |  |  |  | 573 |  |  |  | 3,474 |
Total assumed liabilities |  | $ | 7,746 |  |  | $ | 29,163 |  |  | $ | 44,985 |  |  | $ | 69,470 |  |  | $ | 151,364 |
2016 and 2017 Acquisitions [Member] |
Schedule Of Condensed Consolidated Statement of Operations | The financial results of the YTD 2017 Expansion Transactions and the 2016 Expansion Transactions have been included in the Company’s consolidated condensed financial statements from their respective acquisition dates. These Expansion Transactions contributed the following amounts to the Company’s consolidated condensed statement of operations:
|  | Third Quarter |  |  | First Three Quarters |
(in thousands) |  | 2017 |  |  | 2016 |  |  | 2017 |  |  | 2016 |
Net sales from 2016 Expansion Transactions |  | $ | 257,238 |  |  | $ | 174,420 |  |  | $ | 761,653 |  |  | $ | 372,550 |
Net sales from YTD 2017 Expansion Transactions |  |  | 221,034 |  |  |  | - |  |  |  | 454,174 |  |  |  | - |
Total impact to net sales |  | $ | 478,272 |  |  | $ | 174,420 |  |  | $ | 1,215,827 |  |  | $ | 372,550 |
Operating income from 2016 Expansion Transactions |  | $ | 7,153 |  |  | $ | 2,512 |  |  | $ | 16,504 |  |  | $ | 17,220 |
Operating income from YTD 2017 Expansion Transactions |  |  | 3,176 |  |  |  | - |  |  |  | 13,595 |  |  |  | - |
Total impact to income from operations |  | $ | 10,329 |  |  | $ | 2,512 |  |  | $ | 30,099 |  |  | $ | 17,220 |
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 YTD 2017 Expansion Transactions and the 2016 Expansion Transactions.
|  | Third Quarter |  |  | First Three Quarters |
(in thousands) |  | 2017 |  |  | 2016 |  |  | 2017 |  |  | 2016 |
Net sales as reported |  | $ | 1,162,526 |  |  | $ | 849,028 |  |  | $ | 3,197,519 |  |  | $ | 2,314,868 |
Pro forma adjustments (unaudited) |  |  | - |  |  |  | 299,639 |  |  |  | 215,242 |  |  |  | 1,066,001 |
Net sales pro forma (unaudited) |  | $ | 1,162,526 |  |  | $ | 1,148,667 |  |  | $ | 3,412,761 |  |  | $ | 3,380,869 |
|  | Third Quarter |  |  | First Three Quarters |
(in thousands) |  | 2017 |  |  | 2016 |  |  | 2017 |  |  | 2016 |
Income from operations as reported |  | $ | 36,130 |  |  | $ | 39,801 |  |  | $ | 97,051 |  |  | $ | 106,938 |
Pro forma adjustments (unaudited) |  |  | - |  |  |  | 11,073 |  |  |  | 9,328 |  |  |  | 49,761 |
Income from operations pro forma (unaudited) |  | $ | 36,130 |  |  | $ | 50,874 |  |  | $ | 106,379 |  |  | $ | 156,699 |

X
- Definition Schedule of condensed consolidated statement of operations. + References No definition available. + Details
Name: | coke_ScheduleOfCondensedConsolidatedStatementOfOperationsTableTextBlock
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=79982066&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 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=84161108&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_TwoThousandSeventeenExpansionTerritoriesMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=coke_TwoThousandAndSixteenExpansionTransactionsMember
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: |