XML 67 R50.htm IDEA: XBRL DOCUMENT v3.3.1.900
ACQUISITIONS AND DIVESTITURES (Details 3) - USD ($)
$ in Thousands
3 Months Ended 7 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Gain on sale of Monster Non-Energy                   $ 161,470    
Net sales $ 645,432 $ 756,619 $ 693,722 $ 626,791 $ 605,567 $ 635,972 $ 687,199 $ 536,129   2,722,564 $ 2,464,867 $ 2,246,428
Net income $ 138,741 $ 174,574 $ 229,004 $ 4,414 $ 125,332 $ 121,600 $ 141,003 $ 95,250   546,733 483,185 338,661
Pro forma financial information                        
Net sales                   2,808,800 2,676,825 2,444,363
Net income                   515,300 601,688 438,795
Net sales:                        
Amortization of deferred revenue                   8,887 19,900 19,900
Net income:                        
Amortization of deferred revenue                   8,887 19,900 19,900
To record sales commissions                   (15,470) (38,352) (36,969)
Amortization of in intangible assets                   (3,126) (7,000) (7,000)
To eliminate TCCC Transaction expenses                   15,495 4,824  
Estimated provision for income taxes on pro-forma income                   2,545 9,428 9,267
Total                   $ (30,390) (95,306) (85,551)
Federal Tax Rates                   38.50%    
KO Energy                        
Net income:                        
Estimated provision for income taxes on pro-forma income                   $ (38,721) (84,106) (70,749)
Monster Beverage Corporation                        
Pro forma financial information                        
Net sales                   2,722,564 2,464,867 2,246,428
Net income                   546,733 483,185 338,661
KO Energy                        
Pro forma financial information                        
Net sales                   138,127 342,432 330,076
Net income                   100,575 218,456 183,763
Disposal of Monster Non-Energy                        
Pro forma financial information                        
Net sales                   (60,778) (150,374) (152,041)
Net income                   (101,618) (4,647) 1,922
Other                        
Pro forma financial information                        
Net sales                   8,887 19,900 19,900
Net income                   $ (30,390) $ (95,306) $ (85,551)
KO Energy | Monster Beverage Corporation                        
Net sales                 $ 143,300      
Net income                 $ 55,200