XML 86 R131.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Subsidiaries - Condensed Consolidating Statement of Operations (Detail) (USD $)
In Millions, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 28, 2013
Sep. 28, 2013
Jun. 29, 2013
Mar. 30, 2013
Dec. 29, 2012
Sep. 29, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 28, 2013
Dec. 29, 2012
Dec. 31, 2011
Condensed Financial Statements, Captions [Line Items]                      
Revenue, net $ 481.6 $ 543.2 $ 563.8 $ 505.4 $ 517.2 $ 583.8 $ 625.8 $ 523.8 $ 2,094.0 $ 2,250.6 $ 2,334.6
Cost of sales 427.6 478.2 487.2 449.0 456.6 510.6 533.5 460.4 1,842.0 1,961.1 2,058.0
Gross profit 54.0 65.0 76.6 56.4 60.6 73.2 92.3 63.4 252.0 289.5 276.6
Selling, general and administrative expenses 39.5 37.9 41.7 41.3 43.6 43.8 48.8 41.8 160.4 178.0 172.7
Loss on disposal of property, plant & equipment (0.4) 1.1 0.3   0.1 0.8 0.3 0.6 1.0 1.8 1.2
Asset impairments                      0.6
Restructuring     2.0           2.0      
Intangible asset impairments                       1.4
Operating income 14.9 26.0 32.6 15.1 16.9 28.6 43.2 21.0 88.6 109.7 100.7
Contingent consideration earn-out adjustment                   0.6 0.9
Other expense (income), net                 12.8 (2.0) 2.2
Interest expense, net                 51.6 54.2 57.1
Income before income taxes                 24.2 56.9 40.5
Income tax expense (benefit)                 2.2 4.6 (0.7)
Net income                 22.0 52.3 41.2
Less: Net income attributable to non-controlling interests                 5.0 4.5 3.6
Net income (loss) attributed to Cott Corporation (11.5) 12.0 16.5   2.3 14.5 25.1 5.9 17.0 47.8 37.6
Comprehensive income (loss) attributed to Cott Corporation                 12.6 60.1 30.4
Cott Corporation [Member]
                     
Condensed Financial Statements, Captions [Line Items]                      
Revenue, net                 170.9 201.8 207.0
Cost of sales                 149.0 165.3 167.8
Gross profit                 21.9 36.5 39.2
Selling, general and administrative expenses                 28.9 32.1 30.1
Loss on disposal of property, plant & equipment                 0.1    
Restructuring                 0.5    
Operating income                 (7.6) 4.4 9.1
Other expense (income), net                 0.4 0.4 1.6
Intercompany interest (income) expense, net                     (3.5)
Interest expense, net                   0.1 0.3
Income before income taxes                 (8.0) 3.9 10.7
Income tax expense (benefit)                 (0.8) 3.0 2.9
Equity income (loss)                 24.2 46.9 29.8
Net income                 17.0 47.8 37.6
Net income (loss) attributed to Cott Corporation                 17.0 47.8 37.6
Comprehensive income (loss) attributed to Cott Corporation                 12.6 60.1 30.4
Cott Beverages Inc. [Member]
                     
Condensed Financial Statements, Captions [Line Items]                      
Revenue, net                 780.4 864.5 932.3
Cost of sales                 673.9 730.4 825.5
Gross profit                 106.5 134.1 106.8
Selling, general and administrative expenses                 70.3 64.8 59.0
Loss on disposal of property, plant & equipment                 0.3 0.7 0.4
Restructuring                 0.5    
Intangible asset impairments                     1.4
Operating income                 35.4 68.6 46.0
Contingent consideration earn-out adjustment                   0.6  
Other expense (income), net                 12.5 (1.7) (0.3)
Intercompany interest (income) expense, net                 (12.0) (11.0) (4.1)
Interest expense, net                 50.8 53.3 54.8
Income before income taxes                 (15.9) 27.4 (4.4)
Income tax expense (benefit)                 4.6 2.2 (0.8)
Equity income (loss)                 5.2 5.0 4.2
Net income                 (15.3) 30.2 0.6
Net income (loss) attributed to Cott Corporation                 (15.3) 30.2 0.6
Comprehensive income (loss) attributed to Cott Corporation                 (4.5) 52.6 (1.3)
Guarantor Subsidiaries [Member]
                     
Condensed Financial Statements, Captions [Line Items]                      
Revenue, net                 1,022.3 1,042.8 1,065.7
Cost of sales                 916.6 940.8 951.7
Gross profit                 105.7 102.0 114.0
Selling, general and administrative expenses                 52.1 71.1 71.8
Loss on disposal of property, plant & equipment                 0.5 0.6 0.8
Restructuring                 0.7    
Operating income                 52.4 30.3 41.4
Contingent consideration earn-out adjustment                     0.9
Other expense (income), net                 (0.1) (0.6) 0.2
Intercompany interest (income) expense, net                 12.0 11.0 7.6
Interest expense, net                 0.7 0.7 1.8
Income before income taxes                 39.8 19.2 30.9
Income tax expense (benefit)                 (2.0) (0.7) (3.3)
Equity income (loss)                 (7.3) 30.5 0.8
Net income                 34.5 50.4 35.0
Net income (loss) attributed to Cott Corporation                 34.5 50.4 35.0
Comprehensive income (loss) attributed to Cott Corporation                 29.2 (33.7) 128.5
Non-Guarantor Subsidiaries [Member]
                     
Condensed Financial Statements, Captions [Line Items]                      
Revenue, net                 147.0 172.9 167.3
Cost of sales                 129.1 156.0 150.7
Gross profit                 17.9 16.9 16.6
Selling, general and administrative expenses                 9.1 10.0 11.8
Loss on disposal of property, plant & equipment                 0.1 0.5  
Asset impairments                     0.6
Restructuring                 0.3    
Operating income                 8.4 6.4 4.2
Other expense (income), net                   (0.1) 0.7
Interest expense, net                 0.1 0.1 0.2
Income before income taxes                 8.3 6.4 3.3
Income tax expense (benefit)                 0.4 0.1 0.5
Net income                 7.9 6.3 2.8
Less: Net income attributable to non-controlling interests                 5.0 4.5 3.6
Net income (loss) attributed to Cott Corporation                 2.9 1.8 (0.8)
Comprehensive income (loss) attributed to Cott Corporation                 5.2 (0.3) 2.6
Elimination Entries [Member]
                     
Condensed Financial Statements, Captions [Line Items]                      
Revenue, net                 (26.6) (31.4) (37.7)
Cost of sales                 (26.6) (31.4) (37.7)
Equity income (loss)                 (22.1) (82.4) (34.8)
Net income                 (22.1) (82.4) (34.8)
Net income (loss) attributed to Cott Corporation                 (22.1) (82.4) (34.8)
Comprehensive income (loss) attributed to Cott Corporation                 $ (29.9) $ (18.6) $ (129.8)