Consolidated Statements of Operations (USD $) In Millions, except Share data in Thousands, unless otherwise specified	3 Months Ended				9 Months Ended
	Sep. 29, 2012		Oct. 01, 2011		Sep. 29, 2012		Oct. 01, 2011
Revenue, net	$ 583.8	[1]	$ 611.3	[2]	$ 1,733.4	[1]	$ 1,785.4	[2]
Cost of sales	510.6		543.7		1,504.5		1,560.2
Gross profit	73.2		67.6		228.9		225.2
Selling, general and administrative expenses	43.8		38.1		134.4		128.3
Loss on disposal of property, plant & equipment	0.8		0.5		1.7		0.5
Operating income	28.6		29.0		92.8		96.4
Other (income) expense, net	(1.5)		1.3		(2.2)		2.1
Interest expense, net	13.1		14.4		40.6		43.4
Income (loss) before income tax (benefit) expense and equity income (loss)	17.0		13.3		54.4		50.9
Income tax expense	1.2		(4.0)		5.5		(1.7)
Net income	15.8		17.3		48.9		52.6
Less: Net income attributable to non-controlling interests	1.3		1.1		3.4		3.1
Net income attributed to Cott Corporation	$ 14.5		$ 16.2		$ 45.5		$ 49.5
Net income per common share attributed to Cott Corporation
Basic	$ 0.15		$ 0.17		$ 0.48		$ 0.53
Diluted	$ 0.15		$ 0.17		$ 0.48		$ 0.52
Weighted average outstanding shares (thousands) attributed to Cott Corporation
Basic	94,488		94,325		94,461		94,179
Diluted	95,598		95,146		95,591		94,899

[1] Intersegment revenue between North America and the other reporting segments was $4.9 million and $13.0 million for the three and nine months ended September 29, 2012, respectively.

[2] Intersegment revenue between North America and the other reporting segments was $3.3 million and $11.5 million for the three and nine months ended October 1, 2011, respectively.